Is STRA undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Strategic Education Inc (STRA) is 121.92 USD. This STRA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.97 USD, the upside of Strategic Education Inc is 52.50%. This means that STRA is undervalued by 52.50%.
The range of the Intrinsic Value is 90.50 - 198.66 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 90.50 - 198.66 | 121.92 | 52.5% |
| DCF (Growth 10y) | 108.33 - 226.67 | 142.94 | 78.7% |
| DCF (EBITDA 5y) | 72.38 - 93.80 | 83.63 | 4.6% |
| DCF (EBITDA 10y) | 90.37 - 117.91 | 104.19 | 30.3% |
| Fair Value | 60.64 - 60.64 | 60.64 | -24.18% |
| P/E | 70.65 - 93.38 | 82.98 | 3.8% |
| EV/EBITDA | 58.71 - 90.91 | 74.33 | -7.1% |
| EPV | 60.82 - 73.93 | 67.37 | -15.8% |
| DDM - Stable | 28.18 - 68.60 | 48.39 | -39.5% |
| DDM - Multi | 38.59 - 69.79 | 49.41 | -38.2% |
| Market Cap (mil) | 1,959.27 |
| Beta | 1.52 |
| Outstanding shares (mil) | 24.50 |
| Enterprise Value (mil) | 1,822.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.23% |
| Cost of Debt | 5.00% |
| WACC | 7.87% |