Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
LAUREATE EDUCATION, INC.
Bear Case (25th pct.)
-9.7% vs price
Base Case (Median)
-0.4% vs price
Bull Case (75th pct.)
36.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $65.16 | 68.7% | High (40%) |
| PE Comparable | $40.43 | 4.7% | Medium (25%) |
| Growth Trajectory DCF | $95.11 | 146.3% | Medium (20%) |
| Graham Number | $20.55 | -46.8% | High (80%) |
| EV/EBITDA | $31.67 | -18.0% | Medium (20%) |
| EV/FCF | $38.07 | -1.4% | Medium (20%) |
| Earnings Power Value | $38.48 | -0.4% | High (70%) |
Based on 7 out of 7 methods, LAUR appears fairly valued at the current price of $38.62. The base case fair value of $38.48 implies 0.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.