SCHL
Scholastic Corp
Price:  
39.23 
USD
Volume:  
202,586.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCHL Intrinsic Value

59.80 %
Upside

As of 2024-02-21, the Intrinsic Value of Scholastic Corp (SCHL) is 62.70 USD. This SCHL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.23 USD, the upside of Scholastic Corp is 59.80%.

The range of the Intrinsic Value is 44.60 - 115.07 USD

39.23 USD
Stock Price
62.70 USD
Intrinsic Value
Intrinsic Value Details

SCHL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.60 - 115.07 62.70 59.8%
DCF (Growth 10y) 50.74 - 123.44 69.59 77.4%
DCF (EBITDA 5y) 59.58 - 78.01 67.09 71.0%
DCF (EBITDA 10y) 61.12 - 84.33 70.67 80.1%
Fair Value 49.53 - 49.53 49.53 26.26%
P/E 16.68 - 37.21 26.82 -31.6%
EV/EBITDA 34.25 - 106.52 60.08 53.1%
EPV 23.31 - 30.79 27.05 -31.0%
DDM - Stable 19.65 - 72.65 46.15 17.6%
DDM - Multi 43.69 - 121.19 63.72 62.4%

SCHL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,172.19
Beta 0.86
Outstanding shares (mil) 29.88
Enterprise Value (mil) 1,028.99
Market risk premium 4.60%
Cost of Equity 7.76%
Cost of Debt 6.73%
WACC 7.72%