IDP Education Ltd
ASX:IEL

Watchlist Manager
IDP Education Ltd Logo
IDP Education Ltd
ASX:IEL
Watchlist
Price: 5.385 AUD 4.56%
Market Cap: 1.5B AUD

Intrinsic Value

The intrinsic value of one IEL stock under the Base Case scenario is hidden AUD. Compared to the current market price of 5.385 AUD, IDP Education Ltd is hidden .

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

IEL Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
IDP Education Ltd

Intrinsic Value History
Dive into the past to invest in the future

IEL looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if IEL is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about IEL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is IEL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for IDP Education Ltd.

Explain Valuation
Compare IEL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A material shift in student visa or immigration policy—especially in developed education destinations like Australia, the U.K., and Canada—could severely diminish IDP Education’s placement volumes and revenue from international students.

Bull Theses

IDP Education’s co-ownership of IELTS and strong relationships with top universities worldwide grant it a competitive moat in student placement and English testing, delivering stable revenue and amplifying brand credibility.

Show More Less
How do you feel about IEL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
IDP Education Ltd

Current Assets 431.2m
Cash & Short-Term Investments 121.5m
Receivables 292m
Other Current Assets 17.7m
Non-Current Assets 848.2m
Long-Term Investments 4m
PP&E 122.3m
Intangibles 624m
Other Non-Current Assets 97.9m
Current Liabilities 309.5m
Accounts Payable 186.3m
Other Current Liabilities 123.2m
Non-Current Liabilities 436.8m
Long-Term Debt 370.3m
Other Non-Current Liabilities 66.5m
Efficiency

Free Cash Flow Analysis
IDP Education Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
IDP Education Ltd

Revenue
882.2m AUD
Operating Expenses
-772.1m AUD
Operating Income
110.1m AUD
Other Expenses
-65.6m AUD
Net Income
44.5m AUD
Fundamental Scores

IEL Profitability Score
Profitability Due Diligence

IDP Education Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Sustainable 3Y Average Operating Margin
Sustainable 3Y Average Gross Margin
hidden
Profitability
Score

IDP Education Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

IEL Solvency Score
Solvency Due Diligence

IDP Education Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
hidden
Solvency
Score

IDP Education Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IEL Price Targets Summary
IDP Education Ltd

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

According to Wall Street analysts, the average 1-year price target for IEL is 7.13 AUD with a low forecast of 4.545 AUD and a high forecast of 12.075 AUD.

Lowest
Price Target
4.545 AUD
16% Downside
Average
Price Target
7.13 AUD
32% Upside
Highest
Price Target
12.075 AUD
124% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
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 IEL is hidden .

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
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one IEL stock?

The intrinsic value of one IEL stock under the Base Case scenario is hidden AUD.

Is IEL stock undervalued or overvalued?

Compared to the current market price of 5.385 AUD, IDP Education Ltd is hidden .

Back to Top