G8 Education Ltd
ASX:GEM

Watchlist Manager
G8 Education Ltd Logo
G8 Education Ltd
ASX:GEM
Watchlist
Price: 0.895 AUD -3.24%
Market Cap: 690.5m AUD

Intrinsic Value

The intrinsic value of one GEM stock under the Base Case scenario is 2.255 AUD. Compared to the current market price of 0.895 AUD, G8 Education Ltd is Undervalued by 60%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GEM Intrinsic Value
2.255 AUD
Undervaluation 60%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
G8 Education Ltd

What is Valuation History?
Compare GEM to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A tighter labor market is pushing wage costs upward, pressuring G8 Education’s bottom line due to the company’s inability to fully pass on higher staffing expenses through tuition fees.

Bull Theses

A strong government commitment to early childhood education in Australia supports robust funding frameworks, creating a favorable environment for G8 Education’s growth and predictable revenue streams.

Show More Less
How do you feel about GEM?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about G8 Education Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
G8 Education Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

GEM Profitability Score
Profitability Due Diligence

G8 Education Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROIC is Increasing
ROE is Increasing
51/100
Profitability
Score

G8 Education Ltd's profitability score is 51/100. 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.

Long-Term Solvency
Low D/E
Low Altman Z-Score
Short-Term Solvency
26/100
Solvency
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

Wall Street analysts forecast GEM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GEM is 1.385 AUD with a low forecast of 1.162 AUD and a high forecast of 1.785 AUD.

Lowest
Price Target
1.162 AUD
30% Upside
Average
Price Target
1.385 AUD
55% Upside
Highest
Price Target
1.785 AUD
99% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

GEM Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one GEM stock?

The intrinsic value of one GEM stock under the Base Case scenario is 2.255 AUD.

Is GEM stock undervalued or overvalued?

Compared to the current market price of 0.895 AUD, G8 Education Ltd is Undervalued by 60%.

Back to Top