
G8 Education Ltd
ASX:GEM

Intrinsic Value
The intrinsic value of one
GEM
stock under the Base Case scenario is
2.145
AUD.
Compared to the current market price of 1.275 AUD,
G8 Education Ltd
is
Undervalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
G8 Education Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
G8 Education Ltd
Balance Sheet Decomposition
G8 Education Ltd
Current Assets | 90.9m |
Cash & Short-Term Investments | 47.7m |
Receivables | 29.7m |
Other Current Assets | 13.5m |
Non-Current Assets | 1.8B |
Long-Term Investments | 915k |
PP&E | 665.5m |
Intangibles | 1B |
Other Non-Current Assets | 101.4m |
Free Cash Flow Analysis
G8 Education Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
G8 Education Ltd
Revenue
|
1B
AUD
|
Cost of Revenue
|
-34.2m
AUD
|
Gross Profit
|
981.1m
AUD
|
Operating Expenses
|
-829.4m
AUD
|
Operating Income
|
151.7m
AUD
|
Other Expenses
|
-84m
AUD
|
Net Income
|
67.7m
AUD
|
GEM Profitability Score
Profitability Due Diligence
G8 Education Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
G8 Education Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
GEM Solvency Score
Solvency Due Diligence
G8 Education Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
G8 Education Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GEM Price Targets Summary
G8 Education Ltd
According to Wall Street analysts, the average 1-year price target for
GEM
is 1.532 AUD
with a low forecast of 1.313 AUD and a high forecast of 1.785 AUD.
Dividends
Current shareholder yield for GEM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GEM
stock under the Base Case scenario is
2.145
AUD.
Compared to the current market price of 1.275 AUD,
G8 Education Ltd
is
Undervalued by 41%.