Perdoceo Education Corporation
Bear Case (25th pct.)
-4.1% vs price
Base Case (Median)
27.6% vs price
Bull Case (75th pct.)
74.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $29.82 | -6.9% | High (40%) |
| PE Comparable | $50.36 | 57.2% | Medium (25%) |
| Growth Trajectory DCF | $61.39 | 91.6% | Medium (20%) |
| Graham Number | $30.41 | -5.1% | High (80%) |
| EV/EBITDA | $40.88 | 27.6% | Medium (20%) |
| EV/FCF | $67.27 | 110.0% | Medium (20%) |
| Earnings Power Value | $31.06 | -3.1% | High (70%) |
Based on 7 out of 8 methods, PRDO appears fairly valued at the current price of $32.04. The base case fair value of $40.88 implies 27.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.