iCollege Ltd
ASX:ICT

Watchlist Manager
iCollege Ltd Logo
iCollege Ltd
ASX:ICT
Watchlist
Price: 1.405 AUD -2.09% Market Closed
Market Cap: 1.5B AUD

Relative Value

There is not enough data to reliably calculate the relative value of ICT.

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.

ICT Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
31.9
Median 5Y
31.9
Industry
1.3
Forward
25.7
vs History
vs Industry
Median 3Y
-177
Median 5Y
-177
Industry
15.9
Forward
539.5
vs History
vs Industry
Median 3Y
-999.7
Median 5Y
-882.3
Industry
8.2
vs History
vs Industry
Median 3Y
-866.5
Median 5Y
-764.7
Industry
13
vs History
vs Industry
Median 3Y
23.5
Median 5Y
22.1
Industry
1.8
vs History
vs Industry
Median 3Y
32
Median 5Y
32
Industry
1.4
Forward
25.8
vs History
vs Industry
Median 3Y
51.2
Median 5Y
51.2
Industry
3.1
vs History
vs Industry
Median 3Y
-381
Median 5Y
-381
Industry
8.1
vs History
vs Industry
Median 3Y
-381
Median 5Y
-381
Industry
11
vs History
vs Industry
Median 3Y
-1 004.6
Median 5Y
-875
Industry
8.5
vs History
vs Industry
Median 3Y
-959.9
Median 5Y
-836.1
Industry
10.7
vs History
vs Industry
Median 3Y
11.7
Median 5Y
11.7
Industry
1.3

Multiples Across Competitors

ICT Competitors Multiples
iCollege Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
iCollege Ltd
ASX:ICT
1.5B AUD 31.9 -177 -381 -381
ZA
Advtech Ltd
JSE:ADH
17.4B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
16.6B USD 20.4 171.3 186.7 219.2
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.2B USD 1.7 21 9.4 9.4
ZA
Stadio Holdings Ltd
JSE:SDO
7.4B 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
6.4B USD 2.8 75.2 -868 -868
US
Stride Inc
NYSE:LRN
5.8B USD 2.5 19.4 11.3 14.7
ZA
Curro Holdings Ltd
JSE:COH
5.2B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.8B USD 4.6 21 14.3 16.2
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
P/E Multiple
Earnings Growth PEG
AU
iCollege Ltd
ASX:ICT
Average P/E: 58.1
Negative Multiple: -177
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
171.3
50%
3.4
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
21
31%
0.7
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
41
32%
1.3
CN
TAL Education Group
NYSE:TAL
75.2
23%
3.3
US
Stride Inc
NYSE:LRN
19.4
21%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
iCollege Ltd
ASX:ICT
Average EV/EBITDA: 46.4
Negative Multiple: -381
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
186.7
95%
2
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.4
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: -868 N/A N/A
US
Stride Inc
NYSE:LRN
11.3
25%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.3
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
iCollege Ltd
ASX:ICT
Average EV/EBIT: 109.6
Negative Multiple: -381
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
219.2
84%
2.6
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.4
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: -868 N/A N/A
US
Stride Inc
NYSE:LRN
14.7
31%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.2
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4