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 (switch to Discounted Cash Flow Analysis)
Dollar3Point38
Implied share price

Buy Undervalued by 525.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABS
A.B.C. Learning Centres Limited
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 5.29 12.23 7.54
All amounts in millions
from last financial year
         
Implied Share Price $3.38 0 0 $4.31 $52.42
Market Cap 296 7,255 4,207 1,974 1,880
Net Debt 1,477 -1,615 -250 56 -25
Enterprise Value (EV) 1,773 5,639 8,163 2,040 1,855
Revenue 1,696 1,478 619 1,010 778
EBITDA 335 0 0 166 246
Percent 19.7 % n/a % n/a % 16.5 % 31.6 %
EBIT 296 195 85 135 210
Percent 17.5 % 13.2 % 13.7 % 13.4 % 27.0 %
Balance Sheet          
Total Assets 4,067 2,354 1,061 820 891
Total Liabilities 2,165 950 624 611 281
Shareholders Equity 1,901 1,404 436 208 610.251

Comments

No comments yet. Login to comment.