E

EDU Holdings Ltd
ASX:EDU

Watchlist Manager
EDU Holdings Ltd
ASX:EDU
Watchlist
Price: 0.945 AUD 5% Market Closed
Market Cap: 136.1m AUD

Relative Value

The Relative Value of one EDU stock under the Base Case scenario is 0.404 AUD. Compared to the current market price of 0.945 AUD, EDU Holdings Ltd is Overvalued by 57%.

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.

EDU Relative Value
Base Case
0.404 AUD
Overvaluation 57%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
68
Median 3Y
1.1
Median 5Y
1
Industry
1.2
Forward
2.8
vs History
11
vs Industry
42
Median 3Y
-5.5
Median 5Y
-5.5
Industry
15.4
Forward
76.4
vs History
19
vs Industry
54
Median 3Y
3.9
Median 5Y
2.6
Industry
8
vs History
0
vs Industry
25
Median 3Y
-4.2
Median 5Y
-3.4
Industry
11.2
vs History
0
vs Industry
34
Median 3Y
2
Median 5Y
1.8
Industry
1.7
vs History
14
vs Industry
67
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
Forward
2.5
vs History
25
vs Industry
74
Median 3Y
2.1
Median 5Y
2.2
Industry
2.9
vs History
11
vs Industry
44
Median 3Y
-8.1
Median 5Y
-7.3
Industry
7.5
Forward
21.8
vs History
11
vs Industry
50
Median 3Y
-8.1
Median 5Y
-7.3
Industry
10.6
Forward
49.6
vs History
19
vs Industry
53
Median 3Y
3.1
Median 5Y
3.1
Industry
8.2
vs History
9
vs Industry
50
Median 3Y
2.7
Median 5Y
2.7
Industry
9.9
vs History
0
vs Industry
42
Median 3Y
1.1
Median 5Y
1
Industry
1.2

Multiples Across Competitors

EDU Competitors Multiples
EDU Holdings 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
AU
EDU Holdings Ltd
ASX:EDU
142.3m AUD 2.3 16.6 9.7 9.7
ZA
Advtech Ltd
JSE:ADH
20.1B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.8B USD 1.8 23.9 9.3 9.3
US
Duolingo Inc
NASDAQ:DUOL
8.3B USD 8.7 21.7 57.1 64.4
ZA
Curro Holdings Ltd
JSE:COH
8.1B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.6B USD 2.5 38.9 43.9 43.9
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.9B USD 2.1 29.7 16.2 20.8
US
Laureate Education Inc
NASDAQ:LAUR
4.9B USD 3.1 24.3 11.3 12.5
US
Graham Holdings Co
NYSE:GHC
4.9B USD 1 6.7 9.5 14.2
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
E
EDU Holdings Ltd
ASX:EDU
Average EV/EBITDA: 24.2
9.7
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
9.3
19%
0.5
US
Duolingo Inc
NASDAQ:DUOL
57.1
87%
0.7
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
43.9
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
16.2
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.3
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.5
0%
N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2