Strategic Education, Inc.
Bear Case (25th pct.)
8.3% vs price
Base Case (Median)
20.8% vs price
Bull Case (75th pct.)
64.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $33.82 | -58.1% | High (40%) |
| PE Comparable | $110.27 | 36.7% | Medium (25%) |
| Growth Trajectory DCF | $190.28 | 135.8% | Medium (20%) |
| Graham Number | $97.45 | 20.8% | High (80%) |
| EV/EBITDA | $96.47 | 19.6% | Medium (20%) |
| EV/FCF | $155.02 | 92.1% | Medium (20%) |
| Earnings Power Value | $78.26 | -3.0% | High (70%) |
Based on 7 out of 8 methods, STRA appears undervalued at the current price of $80.69. The base case fair value of $97.45 implies 20.8% 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.