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.
Grand Canyon Education, Inc.
Bear Case (25th pct.)
-25.6% vs price
Base Case (Median)
-2.6% vs price
Bull Case (75th pct.)
6.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $165.09 | 6.0% | High (40%) |
| PE Comparable | $151.80 | -2.6% | Medium (25%) |
| Growth Trajectory DCF | $165.96 | 6.5% | Medium (20%) |
| Graham Number | $72.84 | -53.2% | High (80%) |
| EV/EBITDA | $119.06 | -23.6% | Medium (20%) |
| EV/FCF | $185.60 | 19.1% | Medium (20%) |
| Earnings Power Value | $112.69 | -27.7% | High (70%) |
Based on 7 out of 7 methods, LOPE appears fairly valued at the current price of $155.79. The base case fair value of $151.80 implies 2.6% 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.