G8 Education Ltd
ASX:GEM

Watchlist Manager
G8 Education Ltd Logo
G8 Education Ltd
ASX:GEM
Watchlist
Price: 0.902 AUD 0.22% Market Closed
Market Cap: 730.2m AUD

Relative Value

The Relative Value of one GEM stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.902 AUD, G8 Education Ltd is hidden .

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.

GEM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
50
Median 3Y
1
Median 5Y
1
Industry
1.3
Forward
0.7
vs History
71
vs Industry
31
Median 3Y
18
Median 5Y
17.3
Industry
15.9
Forward
9.4
vs History
93
vs Industry
42
Median 3Y
5.8
Median 5Y
5.3
Industry
8.2
vs History
77
vs Industry
32
Median 3Y
11.5
Median 5Y
11.5
Industry
13
vs History
95
vs Industry
51
Median 3Y
1.1
Median 5Y
1
Industry
1.8
vs History
98
vs Industry
35
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4
Forward
1.3
vs History
98
vs Industry
59
Median 3Y
1.7
Median 5Y
1.8
Industry
3.1
vs History
79
vs Industry
25
Median 3Y
13.8
Median 5Y
13.8
Industry
8.1
Forward
5.6
vs History
79
vs Industry
31
Median 3Y
13.8
Median 5Y
13.8
Industry
11
Forward
10
vs History
73
vs Industry
27
Median 3Y
9.5
Median 5Y
9.2
Industry
8.5
vs History
76
vs Industry
26
Median 3Y
12.7
Median 5Y
12.5
Industry
10.7
vs History
96
vs Industry
46
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

GEM Competitors Multiples
G8 Education Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
G8 Education Ltd
ASX:GEM
717.9m AUD 0.7 10.6 9.1 9.1
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
16.8B USD 20.8 174.1 189.9 222.9
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.6B USD 1.8 21.9 10.3 10.3
ZA
Stadio Holdings Ltd
JSE:SDO
7.5B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.6B USD 2.4 41 20.4 27.4
CN
TAL Education Group
NYSE:TAL
6.3B USD 2.8 75 -864.2 -864.2
US
Stride Inc
NYSE:LRN
5.8B USD 2.6 19.5 11.4 14.8
ZA
Curro Holdings Ltd
JSE:COH
5.4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.9B USD 4.7 21.4 14.6 16.6
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
G8 Education Ltd
ASX:GEM
Average EV/EBITDA: 41.7
9.1
23%
0.4
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
189.9
95%
2
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3
26%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.4
18%
1.1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -864.2 N/A N/A
US
Stride Inc
NYSE:LRN
11.4
25%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
G8 Education Ltd
ASX:GEM
Average EV/EBIT: 95.9
9.1
3%
3
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
222.9
84%
2.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3
30%
0.3
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
27.4
23%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -864.2 N/A N/A
US
Stride Inc
NYSE:LRN
14.8
31%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4