A

Ambow Education Holding Ltd
AMEX:AMBO

Watchlist Manager
Ambow Education Holding Ltd
AMEX:AMBO
Watchlist
Price: 3.47 USD 3.89% Market Closed
Market Cap: 9.9m USD

Relative Value

The Relative Value of one AMBO stock under the Base Case scenario is 2.76 USD. Compared to the current market price of 3.47 USD, Ambow Education Holding Ltd is Overvalued by 20%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AMBO Relative Value
Base Case
2.76 USD
Overvaluation 20%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
62
Median 3Y
0.5
Median 5Y
0.6
Industry
1.2
vs History
19
vs Industry
Median 3Y
-0.5
Median 5Y
-0.5
Industry
15.4
vs History
15
vs Industry
52
Median 3Y
-0.6
Median 5Y
-0.6
Industry
8
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-1.2
Industry
11.2
vs History
30
vs Industry
48
Median 3Y
0.9
Median 5Y
1
Industry
1.7
vs History
12
vs Industry
57
Median 3Y
0.5
Median 5Y
0.4
Industry
1.4
vs History
23
vs Industry
47
Median 3Y
1.5
Median 5Y
1.5
Industry
2.9
vs History
12
vs Industry
Median 3Y
-0.5
Median 5Y
-0.5
Industry
7.5
vs History
vs Industry
Median 3Y
-1
Median 5Y
-1.3
Industry
10.6
vs History
11
vs Industry
50
Median 3Y
1.6
Median 5Y
1.3
Industry
8.2
vs History
1
vs Industry
49
Median 3Y
1.6
Median 5Y
-0.5
Industry
9.9
vs History
3
vs Industry
60
Median 3Y
0.4
Median 5Y
0.3
Industry
1.2

Multiples Across Competitors

AMBO Competitors Multiples
Ambow Education Holding Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Ambow Education Holding Ltd
AMEX:AMBO
9.9m USD 0.8 4.8 6 -27.4
JP
TAC Co Ltd
TSE:4319
18.1T JPY 934 41 375.1 15 588.1 24 975.5
ZA
Advtech Ltd
JSE:ADH
20.3B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
10.9B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.8B USD 1.8 24.2 9.5 9.5
US
Duolingo Inc
NASDAQ:DUOL
8.6B USD 8.9 22.3 59.7 67.3
ZA
Curro Holdings Ltd
JSE:COH
8.2B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.7B USD 2.5 38.9 44.3 44.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.9B USD 2 29.3 16.1 20.6
US
Laureate Education Inc
NASDAQ:LAUR
5B USD 3.2 24.5 11.5 12.8
US
Graham Holdings Co
NYSE:GHC
4.9B USD 1 6.7 9.4 13.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
A
Ambow Education Holding Ltd
AMEX:AMBO
Average EV/EBITDA: 1 968.1
6
N/A N/A
JP
TAC Co Ltd
TSE:4319
15 588.1
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.5
19%
0.5
US
Duolingo Inc
NASDAQ:DUOL
59.7
87%
0.7
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
44.3
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
16.1
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.5
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
A
Ambow Education Holding Ltd
AMEX:AMBO
Average EV/EBIT: 3 592
Negative Multiple: -27.4
N/A N/A
JP
TAC Co Ltd
TSE:4319
24 975.5
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.5
20%
0.5
US
Duolingo Inc
NASDAQ:DUOL
67.3
72%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
44.3
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.6
25%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.8
16%
0.8
US
Graham Holdings Co
NYSE:GHC
13.9
10%
1.4