TAL Education Group (TAL) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

TAL — Fair Value Analysis

TAL Education Group

Current: $11.68Undervalued

Fair Value Range

Bear Case (25th pct.)

$46.56

298.6% vs price

Base Case (Median)

$53.34

356.7% vs price

Bull Case (75th pct.)

$89.32

664.7% vs price

$46.56$53.34$89.32

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$38.77	232.0%	High (40%)
PE Comparable	$89.32	664.7%	Medium (25%)
Growth Trajectory DCF	$314.95	2596.5%	Medium (20%)
Graham Number	$46.56	298.6%	High (80%)
EV/FCF	$53.34	356.7%	Medium (20%)

Interpretation

Based on 5 out of 8 methods, TAL appears undervalued at the current price of $11.68. The base case fair value of $53.34 implies 356.7% 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.