As of 2024-12-12, the Intrinsic Value of Scholastic Corp (SCHL) is
17.90 USD. This SCHL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.15 USD, the upside of Scholastic Corp is
-31.50%.
The range of the Intrinsic Value is 10.26 - 38.11 USD
17.90 USD
Intrinsic Value
SCHL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.26 - 38.11 |
17.90 |
-31.5% |
| DCF (Growth 10y) |
13.01 - 41.98 |
21.05 |
-19.5% |
| DCF (EBITDA 5y) |
22.59 - 31.37 |
27.08 |
3.6% |
| DCF (EBITDA 10y) |
22.58 - 34.62 |
28.35 |
8.4% |
| Fair Value |
21.14 - 21.14 |
21.14 |
-19.14% |
| P/E |
8.53 - 21.96 |
15.27 |
-41.6% |
| EV/EBITDA |
21.20 - 26.85 |
25.01 |
-4.4% |
| EPV |
27.13 - 40.92 |
34.03 |
30.1% |
| DDM - Stable |
7.51 - 25.30 |
16.41 |
-37.3% |
| DDM - Multi |
22.03 - 53.71 |
30.82 |
17.8% |
SCHL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
735.86 |
| Beta |
1.03 |
| Outstanding shares (mil) |
28.14 |
| Enterprise Value (mil) |
916.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.44% |
| Cost of Debt |
6.08% |
| WACC |
8.38% |