close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Pound5Point62
Implied share price

Sell Overvalued by 9.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BPP
BPP Holdings plc
EDU
New Oriental Education & Tech. Group Inc
Change
XRS
TAL Education Group (ADR)
Change
NVT
Navitas Limited
Change
LOPE
Grand Canyon Education, Inc.
Change
9.94 10.85 12.23 7.54
All amounts in millions
from last financial year
         
Implied Share Price £5.62 0 0 $4.31 $52.42
Market Cap 303 7,255 4,207 1,974 1,880
Net Debt 33 -1,615 -250 56 -25
Enterprise Value (EV) 337 5,639 8,163 2,040 1,855
Revenue 165 1,478 619 1,010 778
EBITDA 31 0 0 166 246
Percent 18.8 % n/a % n/a % 16.5 % 31.6 %
EBIT 24 195 85 135 210
Percent 15.1 % 13.2 % 13.7 % 13.4 % 27.0 %
Balance Sheet          
Total Assets 137 2,354 1,061 820 891
Total Liabilities 123 950 624 611 281
Shareholders Equity 14 1,404 436 208 610.251

Comments

No comments yet. Login to comment.