Logo Spółki Laureate Education, Inc.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 31.01
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 20.0

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 8.6 16.8 1.4
Laureate Education, Inc. 10.0 22.4 4.1
Mediana / Laureate Education, Inc. 0.9 0.8 0.3
Pozostałe spółki z branży Education & Training Services
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Anima Holding S.A. ANIM3.SA 244 4.4 9.2 0.6 São Paulo
Cogna Educação S.A. COGN3.SA 1,213 5.2 5.3 0.6 São Paulo
China Kepei Education Group Limited 1890.HK 370 2.6 3.3 0.5 HKSE
China Beststudy Education Group 3978.HK 429 7.9 11.4 4.2 HKSE
Udemy, Inc. UDMY 774 32.7 -204.3 3.5 NASDAQ Global Select
National Company for Learning and Education 4291.SR 1,706 26.9 35.8 7.8 Saudi
Veranda Learning Solutions Limited VERANDA.NS 218 10.9 -19.7 2.2 National Stock Exchange of India
Cruzeiro do Sul Educacional S.A. CSED3.SA 395 4.2 9.0 1.4 São Paulo
New Oriental Education & Technology Group Inc. 9901.HK 8,464 12.5 22.7 2.1 HKSE
MegaStudyEdu Co. Ltd 215200.KQ 319 2.3 9.7 1.0 KOSDAQ
Sunlands Technology Group STG 80 0.2 1.5 0.6 New York Stock Exchange
New Oriental Education & Technology Group Inc. EDU 8,366 12.5 22.7 2.1 New York Stock Exchange
TAL Education Group TAL 20,675 113.2 113.3 5.6 New York Stock Exchange
China Education Group Holdings Limited 0839.HK 1,083 4.0 23.6 0.4 HKSE
The Cross-Harbour (Holdings) Limited 0032.HK 390 1.2 4.4 0.4 HKSE
Aptech Limited APTECHT.NS 65 13.8 27.8 2.5 National Stock Exchange of India
Qtone Education Group (Guangdong) Co.,Ltd 300359.SZ 496 -26.9 -29.4 6.6 Shenzhen
Chengdu Jiafaantai Education Technology Co.,Ltd. 300559.SZ 640 110.7 138.6 4.0 Shenzhen
Stride, Inc. LRN 2,748 5.6 8.7 1.8 New York Stock Exchange
Graham Holdings Company GHC 4,752 4.1 6.5 1.1 New York Stock Exchange
Chegg, Inc. CHGG 99 -0.8 -0.4 0.7 New York Stock Exchange
Al Khaleej Training and Education Company 4290.SR 365 12.7 65.8 2.6 Saudi
NIIT Limited NIITLTD.NS 138 18.6 40.7 1.2 National Stock Exchange of India
NIIT Limited NIITLTD.BO 139 17.6 38.6 1.2 Bombay Stock Exchange
Universal Technical Institute, Inc. UTI 1,381 13.3 22.0 4.2 New York Stock Exchange
Global Education Limited GLOBAL.NS 51 14.0 21.7 4.0 National Stock Exchange of India
Genius Group Limited GNS 56 -4.4 -1.2 0.4 American Stock Exchange
Raffles Education Corporation Limited NR7.SI 117 15.5 -50.7 0.3 Stock Exchange of Singapore
Youdao, Inc. DAO 1,147 30.2 37.4 -3.8 New York Stock Exchange
Daekyo Co., Ltd. 019685.KS 111 11.7 -21.9 0.5 KSE
Lincoln Educational Services Corporation LINC 702 22.7 48.2 3.8 NASDAQ Global Select
Neusoft Education Technology Co. Limited 9616.HK 211 3.9 3.8 0.7 HKSE
Edvantage Group Holdings Limited 0382.HK 217 1.9 2.4 0.4 HKSE
Aptech Limited APTECHT.BO 65 13.8 27.8 2.5 Bombay Stock Exchange
Strategic Education, Inc. STRA 1,882 10.5 16.1 1.1 NASDAQ Global Select
Embark Education Limited EVO.AX 77 12.7 14.6 1.5 Australian Securities Exchange
Gaotu Techedu Inc. GOTU 879 -6.9 -8.8 4.4 New York Stock Exchange
China YuHua Education Corporation Limited 6169.HK 280 1.0 3.2 0.2 HKSE
China Xinhua Education Group Limited 2779.HK 118 1.9 2.3 0.2 HKSE
Gakken Holdings Co., Ltd. 9470.T 298 5.9 15.1 0.9 Tokyo
Perdoceo Education Corporation PRDO 1,854 6.9 12.0 1.9 NASDAQ Global Select
Virscend Education Company Limited 1565.HK 79 12.6 17.3 0.7 HKSE
SPRIX, Ltd. 7030.T 160 7.9 28.4 2.7 Tokyo
D2L Inc. DTOL.TO 653 25.2 21.1 7.9 Toronto Stock Exchange
LIGHTWORKS Corporation 4267.T 69 23.8 64.2 11.5 Tokyo
Coursera, Inc. COUR 1,359 -19.0 -28.6 2.2 New York Stock Exchange
Human Holdings Co., Ltd. 2415.T 125 0.5 7.2 1.1 Tokyo
CL Educate Limited CLEDUCATE.BO 51 9.6 -25.6 1.7 Bombay Stock Exchange
Legacy Education Inc. LGCY 125 12.6 6.8 3.3 New York Stock Exchange Arca
Shanghai Xinnanyang Only Education & Technology Co., Ltd. 600661.SS 415 603.4 -105.6 52.0 Shanghai
Scholar Education Group 1769.HK 170 7.8 9.9 1.7 HKSE
China East Education Holdings Limited 0667.HK 1,757 11.4 20.7 2.3 HKSE
Hope Education Group Co., Ltd. 1765.HK 181 3.4 1.9 0.1 HKSE
SISB Public Company Limited SISB.BK 354 9.5 12.6 3.4 Thailand
Offcn Education Technology Co., Ltd. 002607.SZ 2,111 41.4 138.9 20.6 Shenzhen
Daekyo Co., Ltd. 019680.KS 105 11.7 -21.9 0.5 KSE
Youji Corporation 2152.T 97 4.5 16.1 1.5 Tokyo
American Public Education, Inc. APEI 622 10.5 21.9 2.3 NASDAQ Global Select
China Gingko Education Group Company Limited 1851.HK 130 5.8 6.3 0.9 Hong Kong Stock Exchange
Koolearn Technology Holding Limited 1797.HK 2,744 -175.1 3,523.9 3.9 HKSE
Proeduca Altus, S.A. PRO.MC 1,746 21.9 35.5 63.4 Madrid Stock Exchange
Kids Smile Holdings Inc. 7084.T 61 8.2 40.8 1.6 Tokyo
Hong Kong Education (Int'l) Investments Limited 1082.HK 117 -23.8 -17.7 16.3 HKSE
China Maple Leaf Educational Systems Limited 1317.HK 140 8.9 5.8 0.6 HKSE
Adtalem Global Education Inc. ATGE 3,434 9.2 13.6 2.3 New York Stock Exchange
CL Educate Limited CLEDUCATE.NS 50 9.6 -25.6 1.7 National Stock Exchange of India
Shanghai Gench Education Group Limited 1525.HK 142 4.4 4.9 0.4 HKSE
China Vocational Education Holdings Limited 1756.HK 97 3.1 1.5 0.2 HKSE
JH Educational Technology INC. 1935.HK 169 2.2 4.2 0.4 HKSE
Xueda (Xiamen) Education Technology Group Co., Ltd. 000526.SZ 617 14.5 18.7 4.6 Shenzhen
Academy Of Learning Company 9541.SR 252 36.8 49.3 7.9 Saudi
With us Corporation 9696.T 188 19.1 177.9 5.5 Tokyo
Grand Canyon Education, Inc. LOPE 4,299 14.2 20.7 5.8 NASDAQ Global Select
Cedergrenska AB (publ) CEDER.ST 68 8.2 21.5 3.4 Stockholm Stock Exchange
Insource Co., Ltd. 6200.T 455 11.0 18.8 6.4 Tokyo
Waseda Academy Co., Ltd. 4718.T 277 7.6 18.3 3.1 Tokyo
QuantaSing Group Ltd QSG 294 2.2 4.7 2.9 NASDAQ
Skillsoft Corp. SKIL 63 15.8 -0.5 2.0 New York Stock Exchange
Afya Limited AFYA 1,333 5.8 10.1 1.5 NASDAQ Global Select
Ataa Educational Company 4292.SR 666 15.9 34.7 3.2 Saudi
Meiko Network Japan Co., Ltd. 4668.T 116 4.8 15.6 1.5 Tokyo
EDU Holdings Limited EDU.AX 77 27.1 54.6 11.4 Australian Securities Exchange
G8 Education Limited GEM.AX 362 5.8 8.0 0.6 Australian Securities Exchange
Nagase Brothers Inc. 9733.T 396 10.2 26.4 2.1 Tokyo
AwanBiru Technology Berhad 5204.KL 56 -3.9 -7.4 1.6 Kuala Lumpur
Tianli International Holdings Limited 1773.HK 574 9.3 13.1 2.1 HKSE
Samebest Co., LTD. 8489.TWO 51 7.7 -50.3 3.5 Taipei Exchange
Gakkyusha Co.,Ltd. 9769.T 161 8.6 13.8 3.7 Tokyo
Minsheng Education Group Company Limited 1569.HK 104 6.5 -6.8 0.2 HKSE
Tokyo Individualized Educational Institute, Inc. 4745.T 155 8.0 21.6 3.1 Tokyo
NIIT Learning Systems Limited NIITMTS.NS 557 14.0 26.3 4.1 National Stock Exchange of India
Shanghai Action Education Technology CO.,LTD. 605098.SS 688 11.7 18.6 5.0 Shanghai
PROGRIT Inc. 9560.T 76 7.7 14.4 5.5 Tokyo
KinderCare Learning Companies, Inc. KLC 515 13.4 -7.9 0.6 New York Stock Exchange
Ser Educacional S.A. SEER3.SA 206 4.0 10.7 0.9 São Paulo
South China Vocational Education Group Company Limited 6913.HK 51 5.4 4.1 0.2 HKSE
China Hi-Tech Group Co., Ltd. 600730.SS 1,144 905.1 955.8 4.5 Shanghai
Laureate Education, Inc. LAUR 4,577 10.0 22.5 4.1 NASDAQ Global Select
AcadeMedia AB (publ) ACAD.ST 1,024 5.5 12.3 1.5 Stockholm Stock Exchange
Vasta Platform Limited VSTA 396 4.0 4.6 0.4 NASDAQ Global Select
IDP Education Limited IEL.AX 948 11.5 32.2 2.7 Australian Securities Exchange
Fenbi Ltd. 2469.HK 869 27.4 35.6 4.6 HKSE
Riso Kyoiku Co., Ltd. 4714.T 219 9.5 21.3 3.4 Tokyo
Lumi Gruppen AS LUMI.OL 93 23.6 56.4 2.0 Oslo Stock Exchange
China New Higher Education Group Limited 2001.HK 256 4.2 1.8 0.3 HKSE
Chen Lin Education Group Holdings Limited 1593.HK 167 26.4 33.9 1.4 HKSE
China General Education Group Limited 2175.HK 190 6.8 15.1 0.7 Hong Kong Stock Exchange
Veranda Learning Solutions Limited VERANDA.BO 220 10.9 -19.7 2.2 Bombay Stock Exchange
Yduqs Participações S.A. YDUQ3.SA 622 4.2 15.5 1.2 São Paulo
Astro-century Education&Technology Co.,Ltd 300654.SZ 510 63.1 103.6 4.8 Shenzhen
China Chunlai Education Group Co., Ltd. 1969.HK 666 5.3 6.1 1.2 HKSE
Al Mohafaza Company for Educati 9598.SR 50 37.5 17.9 1.5 Saudi Exchange
NIIT Learning Systems Limited NIITMTS.BO 557 14.0 26.3 4.1 Bombay Stock Exchange
Step Co.,Ltd. 9795.T 245 7.1 15.0 1.5 Tokyo
Horizon Educational Co. 9603.SR 53 14.0 0.0 0.0 Saudi