
IDP Education Ltd
ASX:IEL

Intrinsic Value
The intrinsic value of one
IEL
stock under the Base Case scenario is
11.8
AUD.
Compared to the current market price of 9.56 AUD,
IDP Education Ltd
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
IDP Education Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
IDP Education Ltd
Balance Sheet Decomposition
IDP Education Ltd
Current Assets | 544.7m |
Cash & Short-Term Investments | 156.9m |
Receivables | 345.3m |
Other Current Assets | 42.5m |
Non-Current Assets | 843.8m |
Long-Term Investments | 8m |
PP&E | 137.8m |
Intangibles | 607.8m |
Other Non-Current Assets | 90.1m |
Free Cash Flow Analysis
IDP Education Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
IDP Education Ltd
Revenue
|
933.5m
AUD
|
Operating Expenses
|
-771.4m
AUD
|
Operating Income
|
162.1m
AUD
|
Other Expenses
|
-67m
AUD
|
Net Income
|
95.1m
AUD
|
IEL Profitability Score
Profitability Due Diligence
IDP Education Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
IDP Education Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
IEL Solvency Score
Solvency Due Diligence
IDP Education Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
IDP Education Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IEL Price Targets Summary
IDP Education Ltd
According to Wall Street analysts, the average 1-year price target for
IEL
is 14.58 AUD
with a low forecast of 9.6 AUD and a high forecast of 18.85 AUD.
Dividends
Current shareholder yield for IEL 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
IEL
stock under the Base Case scenario is
11.8
AUD.
Compared to the current market price of 9.56 AUD,
IDP Education Ltd
is
Undervalued by 19%.