As of 2024-12-12, the Intrinsic Value of Stride Inc (LRN) is
102.12 USD. This LRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 106.23 USD, the upside of Stride Inc is
-3.90%.
The range of the Intrinsic Value is 74.79 - 163.32 USD
102.12 USD
Intrinsic Value
LRN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.79 - 163.32 |
102.12 |
-3.9% |
| DCF (Growth 10y) |
99.26 - 206.85 |
132.77 |
25.0% |
| DCF (EBITDA 5y) |
72.63 - 109.76 |
91.92 |
-13.5% |
| DCF (EBITDA 10y) |
92.68 - 140.18 |
115.89 |
9.1% |
| Fair Value |
137.75 - 137.75 |
137.75 |
29.67% |
| P/E |
93.78 - 117.66 |
107.15 |
0.9% |
| EV/EBITDA |
57.82 - 97.71 |
80.06 |
-24.6% |
| EPV |
37.71 - 50.77 |
44.24 |
-58.4% |
| DDM - Stable |
43.45 - 119.85 |
81.65 |
-23.1% |
| DDM - Multi |
63.76 - 139.44 |
87.82 |
-17.3% |
LRN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,630.57 |
| Beta |
0.57 |
| Outstanding shares (mil) |
43.59 |
| Enterprise Value (mil) |
4,818.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.01% |
| Cost of Debt |
4.25% |
| WACC |
9.40% |