As of 2024-07-27, the Intrinsic Value of Grand Canyon Education Inc (LOPE) is
164.85 USD. This LOPE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 153.80 USD, the upside of Grand Canyon Education Inc is
%.
The range of the Intrinsic Value is 120.91 - 275.62 USD
164.85 USD
Intrinsic Value
LOPE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.91 - 275.62 |
164.85 |
7.2% |
| DCF (Growth 10y) |
153.18 - 334.44 |
204.95 |
33.3% |
| DCF (EBITDA 5y) |
105.87 - 141.40 |
124.46 |
-19.1% |
| DCF (EBITDA 10y) |
134.34 - 180.20 |
157.40 |
2.3% |
| Fair Value |
35.88 - 35.88 |
35.88 |
-76.67% |
| P/E |
123.87 - 179.86 |
138.63 |
-9.9% |
| EV/EBITDA |
74.36 - 151.60 |
118.34 |
-23.1% |
| EPV |
58.32 - 70.36 |
64.34 |
-58.2% |
| DDM - Stable |
51.01 - 131.89 |
91.45 |
-40.5% |
| DDM - Multi |
59.07 - 121.54 |
79.80 |
-48.1% |
LOPE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,574.01 |
| Beta |
0.98 |
| Outstanding shares (mil) |
29.74 |
| Enterprise Value (mil) |
4,377.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.37% |
| Cost of Debt |
4.62% |
| WACC |
7.00% |