As of 2024-12-14, the Intrinsic Value of Strategic Education Inc (STRA) is
126.48 USD. This STRA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 99.01 USD, the upside of Strategic Education Inc is
27.70%.
The range of the Intrinsic Value is 94.52 - 201.70 USD
126.48 USD
Intrinsic Value
STRA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.52 - 201.70 |
126.48 |
27.7% |
| DCF (Growth 10y) |
122.21 - 253.07 |
161.54 |
63.2% |
| DCF (EBITDA 5y) |
85.25 - 122.16 |
104.16 |
5.2% |
| DCF (EBITDA 10y) |
110.84 - 161.13 |
135.12 |
36.5% |
| Fair Value |
128.69 - 128.69 |
128.69 |
29.98% |
| P/E |
74.88 - 99.35 |
90.28 |
-8.8% |
| EV/EBITDA |
65.20 - 93.53 |
81.50 |
-17.7% |
| EPV |
56.60 - 71.67 |
64.14 |
-35.2% |
| DDM - Stable |
44.09 - 132.11 |
88.10 |
-11.0% |
| DDM - Multi |
70.94 - 159.17 |
97.48 |
-1.5% |
STRA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,432.68 |
| Beta |
1.65 |
| Outstanding shares (mil) |
24.57 |
| Enterprise Value (mil) |
2,236.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.84% |
| Cost of Debt |
5.00% |
| WACC |
9.68% |