Logo Spółki Stride, 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: 166.42
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 114.1

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

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 12.5 17.3 1.4
Stride, Inc. 19.3 14.5 4.7
Mediana / Stride, Inc. 0.6 1.2 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 226 -2.8 8.5 0.5 São Paulo
Cogna Educação S.A. COGN3.SA 962 -0.4 4.9 0.4 São Paulo
China Kepei Education Group Limited 1890.HK 389 3.4 3.5 0.5 HKSE
China Beststudy Education Group 3978.HK 507 14.4 18.9 5.6 HKSE
Udemy, Inc. UDMY 1,064 -94.0 -33.9 4.4 NASDAQ Global Select
National Company for Learning and Education 4291.SR 1,930 27.3 40.6 8.8 Saudi
Veranda Learning Solutions Limited VERANDA.NS 248 14.4 -7.6 6.5 National Stock Exchange of India
Cruzeiro do Sul Educacional S.A. CSED3.SA 311 -0.1 8.8 1.1 São Paulo
New Oriental Education & Technology Group Inc. 9901.HK 7,884 14.5 19.9 2.1 HKSE
MegaStudyEdu Co. Ltd 215200.KQ 369 2.0 10.5 1.1 KOSDAQ
Sunlands Technology Group STG 133 3.7 2.7 1.2 New York Stock Exchange
New Oriental Education & Technology Group Inc. EDU 7,724 19.6 20.5 2.1 New York Stock Exchange
TAL Education Group TAL 6,609 62.6 189.3 5.5 New York Stock Exchange
China Education Group Holdings Limited 0839.HK 1,072 1.5 -61.9 0.5 HKSE
The Cross-Harbour (Holdings) Limited 0032.HK 403 6.9 7.3 0.4 HKSE
Aptech Limited APTECHT.NS 85 17.9 36.0 3.0 National Stock Exchange of India
Qtone Education Group (Guangdong) Co.,Ltd 300359.SZ 563 -39.8 -35.2 7.3 Shenzhen
Chengdu Jiafaantai Education Technology Co.,Ltd. 300559.SZ 800 350.6 300.2 4.9 Shenzhen
Stride, Inc. LRN 7,282 20.0 15.1 4.9 New York Stock Exchange
Graham Holdings Company GHC 4,753 3.1 7.0 1.1 New York Stock Exchange
Chegg, Inc. CHGG 140 -0.5 -0.5 0.8 New York Stock Exchange
Al Khaleej Training and Education Company 4290.SR 386 1.0 69.6 2.7 Saudi
NIIT Limited NIITLTD.NS 176 28.6 36.1 1.4 National Stock Exchange of India
NIIT Limited NIITLTD.BO 176 28.6 36.1 1.4 Bombay Stock Exchange
Universal Technical Institute, Inc. UTI 1,453 9.8 23.3 4.8 New York Stock Exchange
Genius Group Limited GNS 84 -3.8 -1.6 0.5 American Stock Exchange
Raffles Education Corporation Limited NR7.SI 54 -3.9 -5.3 0.1 Stock Exchange of Singapore
Youdao, Inc. DAO 1,056 20.2 33.2 -3.7 New York Stock Exchange
Daekyo Co., Ltd. 019685.KS 119 2.2 -11.7 0.4 KSE
Lincoln Educational Services Corporation LINC 637 12.3 44.3 3.5 NASDAQ Global Select
Neusoft Education Technology Co. Limited 9616.HK 274 0.5 4.2 0.9 HKSE
Edvantage Group Holdings Limited 0382.HK 252 2.4 2.5 0.4 HKSE
Aptech Limited APTECHT.BO 85 17.9 36.0 3.0 Bombay Stock Exchange
Strategic Education, Inc. STRA 1,956 9.4 16.4 1.1 NASDAQ Global Select
Embark Education Limited EVO.AX 81 16.0 36.0 0.0 Australian Securities Exchange
Gaotu Techedu Inc. GOTU 1,419 -10.2 -7.8 3.7 New York Stock Exchange
China YuHua Education Corporation Limited 6169.HK 284 1.8 4.5 0.2 HKSE
China Xinhua Education Group Limited 2779.HK 119 2.4 2.6 0.2 HKSE
Gakken Holdings Co., Ltd. 9470.T 296 2.7 15.1 0.8 Tokyo
Perdoceo Education Corporation PRDO 2,158 9.3 14.2 2.2 NASDAQ Global Select
Virscend Education Company Limited 1565.HK 78 -5.3 17.3 0.7 HKSE
SPRIX, Ltd. 7030.T 143 11.6 37.0 2.3 Tokyo
D2L Inc. DTOL.TO 643 35.8 23.0 7.8 Toronto Stock Exchange
LIGHTWORKS Corporation 4267.T 73 26.2 55.3 11.5 Tokyo
Coursera, Inc. COUR 1,839 -46.6 -36.1 2.9 New York Stock Exchange
Human Holdings Co., Ltd. 2415.T 130 8.6 7.4 1.1 Tokyo
CL Educate Limited CLEDUCATE.BO 72 18.4 -33.5 2.4 Bombay Stock Exchange
Legacy Education Inc. LGCY 155 14.9 8.1 4.0 New York Stock Exchange Arca
Shanghai Xinnanyang Only Education & Technology Co., Ltd. 600661.SS 440 -257.8 -68.1 45.2 Shanghai
Scholar Education Group 1769.HK 169 6.8 8.4 1.9 HKSE
China East Education Holdings Limited 0667.HK 2,269 17.4 31.5 2.8 HKSE
Hope Education Group Co., Ltd. 1765.HK 204 -1.2 2.1 0.2 HKSE
SISB Public Company Limited SISB.BK 437 12.3 15.3 4.1 Thailand
Offcn Education Technology Co., Ltd. 002607.SZ 2,562 26.7 137.5 25.3 Shenzhen
Daekyo Co., Ltd. 019680.KS 126 2.6 -19.8 0.6 KSE
Youji Corporation 2152.T 105 19.5 18.3 1.6 Tokyo
American Public Education, Inc. APEI 549 8.7 19.5 2.1 NASDAQ Global Select
China Gingko Education Group Company Limited 1851.HK 97 3.4 4.5 0.7 Hong Kong Stock Exchange
Koolearn Technology Holding Limited 1797.HK 4,201 -9,198.6 21.7 6.0 HKSE
Proeduca Altus, S.A. PRO.MC 1,740 24.4 35.5 63.4 Madrid Stock Exchange
Hong Kong Education (Int'l) Investments Limited 1082.HK 117 -95.1 -40.2 9.8 HKSE
China Maple Leaf Educational Systems Limited 1317.HK 144 -0.0 6.1 0.7 HKSE
Adtalem Global Education Inc. ATGE 4,880 10.5 20.6 3.4 New York Stock Exchange
CL Educate Limited CLEDUCATE.NS 72 18.4 -33.5 2.4 National Stock Exchange of India
Shanghai Gench Education Group Limited 1525.HK 152 1.5 4.8 0.5 HKSE
Sino Tactful Co., Ltd. 5481.TWO 55 -802.4 -48.7 1.4 Taipei Exchange
China Vocational Education Holdings Limited 1756.HK 92 -1.0 1.5 0.2 HKSE
JH Educational Technology INC. 1935.HK 180 5.2 4.0 0.4 HKSE
Xueda (Xiamen) Education Technology Group Co., Ltd. 000526.SZ 847 21.0 30.3 7.2 Shenzhen
Academy Of Learning Company 9541.SR 237 27.0 46.5 7.5 Saudi
With us Corporation 9696.T 197 20.1 70.3 4.9 Tokyo
Grand Canyon Education, Inc. LOPE 5,698 17.1 24.2 7.4 NASDAQ Global Select
Cedergrenska AB (publ) CEDER.ST 56 7.3 22.5 2.6 Stockholm Stock Exchange
Insource Co., Ltd. 6200.T 549 16.6 24.0 8.3 Tokyo
Waseda Academy Co., Ltd. 4718.T 357 12.2 21.9 3.4 Tokyo
QuantaSing Group Ltd QSG 437 8.1 7.4 4.7 NASDAQ
Skillsoft Corp. SKIL 136 -6.5 -1.0 1.4 New York Stock Exchange
Afya Limited AFYA 1,352 3.4 10.6 1.6 NASDAQ Global Select
Ataa Educational Company 4292.SR 704 7.2 36.1 3.3 Saudi
Meiko Network Japan Co., Ltd. 4668.T 134 15.1 20.2 1.6 Tokyo
G8 Education Limited GEM.AX 463 -0.1 10.9 0.8 Australian Securities Exchange
Nagase Brothers Inc. 9733.T 351 5.9 26.5 1.7 Tokyo
AwanBiru Technology Berhad 5204.KL 61 330.7 -95.9 1.5 Kuala Lumpur
Tianli International Holdings Limited 1773.HK 1,051 14.2 23.0 3.7 HKSE
Gakkyusha Co.,Ltd. 9769.T 170 8.7 13.5 3.4 Tokyo
Minsheng Education Group Company Limited 1569.HK 96 2.1 557.9 0.1 HKSE
Tokyo Individualized Educational Institute, Inc. 4745.T 131 12.8 18.7 2.2 Tokyo
NIIT Learning Systems Limited NIITMTS.NS 519 12.6 21.1 3.8 National Stock Exchange of India
Shanghai Action Education Technology CO.,LTD. 605098.SS 634 18.8 16.7 4.4 Shanghai
PROGRIT Inc. 9560.T 94 15.2 17.5 6.2 Tokyo
KinderCare Learning Companies, Inc. KLC 897 -2.5 -15.0 1.0 New York Stock Exchange
Ser Educacional S.A. SEER3.SA 206 -0.5 18.5 0.9 São Paulo
China Hi-Tech Group Co., Ltd. 600730.SS 789 131.4 103.9 2.5 Shanghai
Laureate Education, Inc. LAUR 3,972 7.6 15.8 3.8 NASDAQ Global Select
AcadeMedia AB (publ) ACAD.ST 957 -0.6 12.6 1.5 Stockholm Stock Exchange
Vasta Platform Limited VSTA 337 0.9 3.8 0.4 NASDAQ Global Select
IDP Education Limited IEL.AX 873 4.7 13.8 2.3 Australian Securities Exchange
Fenbi Ltd. 2469.HK 967 30.5 25.0 5.0 HKSE
Riso Kyoiku Co., Ltd. 4714.T 256 14.9 20.9 3.1 Tokyo
Lumi Gruppen AS LUMI.OL 97 20.4 317.7 1.9 Oslo Stock Exchange
China New Higher Education Group Limited 2001.HK 287 -0.2 2.1 0.4 HKSE
Chen Lin Education Group Holdings Limited 1593.HK 169 -5.0 34.7 1.4 HKSE
China General Education Group Limited 2175.HK 141 12.8 9.0 0.5 Hong Kong Stock Exchange
Veranda Learning Solutions Limited VERANDA.BO 246 14.4 -7.6 6.5 Bombay Stock Exchange
Yduqs Participações S.A. YDUQ3.SA 638 -0.8 11.9 1.2 São Paulo
Astro-century Education&Technology Co.,Ltd 300654.SZ 568 71.6 103.4 5.0 Shenzhen
China Chunlai Education Group Co., Ltd. 1969.HK 688 3.0 6.5 1.3 HKSE
Al Mohafaza Company for Educati 9598.SR 51 -8.9 18.3 1.6 Saudi Exchange
NIIT Learning Systems Limited NIITMTS.BO 522 12.6 21.1 3.8 Bombay Stock Exchange
Step Co.,Ltd. 9795.T 249 10.9 14.3 1.4 Tokyo