K

Keypath Education International Inc
ASX:KED

Watchlist Manager
Keypath Education International Inc
ASX:KED
Watchlist
Price: 0.865 AUD Market Closed
Market Cap: 185.7m AUD

Relative Value

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

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.

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

Valuation Multiples

vs History
vs Industry
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
Forward
0.9
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-5.4
Industry
15.3
Forward
-12.1
vs History
vs Industry
Median 3Y
-48.4
Median 5Y
-50.1
Industry
8.1
vs History
vs Industry
Median 3Y
-12
Median 5Y
-12.7
Industry
11.2
vs History
vs Industry
Median 3Y
2.4
Median 5Y
2.4
Industry
1.7
vs History
vs Industry
Median 3Y
0.4
Median 5Y
0.5
Industry
1.4
Forward
0.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.9
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-5.8
Industry
7.5
Forward
-104.3
vs History
vs Industry
Median 3Y
-4.9
Median 5Y
-4.7
Industry
10.7
Forward
-14.5
vs History
vs Industry
Median 3Y
-31.1
Median 5Y
-32.8
Industry
8.3
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-8.3
Industry
9.8
vs History
vs Industry
Median 3Y
2.8
Median 5Y
2.9
Industry
1.2

Multiples Across Competitors

KED Competitors Multiples
Keypath Education International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Keypath Education International Inc
ASX:KED
185.7m AUD 0.7 -7 -9.9 -5.5
ZA
Advtech Ltd
JSE:ADH
20.5B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.1B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.2B USD 1.8 25.1 10.3 10.3
ZA
Curro Holdings Ltd
JSE:COH
8.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
8.1B USD 8.4 21.1 55.7 62.8
CN
TAL Education Group
NYSE:TAL
6.9B USD 2.6 40.6 48 48
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.6B USD 2 28.1 15.5 19.9
US
Laureate Education Inc
NASDAQ:LAUR
4.9B USD 3.1 24.1 11.3 12.5
US
Graham Holdings Co
NYSE:GHC
4.7B USD 1 6.5 9.1 13.5
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
K
Keypath Education International Inc
ASX:KED
Average EV/EBITDA: 26.6
Negative Multiple: -9.9
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3
18%
0.6
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
55.7
87%
0.6
CN
TAL Education Group
NYSE:TAL
48
129%
0.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.5
21%
0.7
US
Laureate Education Inc
NASDAQ:LAUR
11.3
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.1
0%
N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
K
Keypath Education International Inc
ASX:KED
Average EV/EBIT: 76.8
Negative Multiple: -5.5
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
62.8
71%
0.9
CN
TAL Education Group
NYSE:TAL
48
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
19.9
24%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.5
15%
0.8
US
Graham Holdings Co
NYSE:GHC
13.5
10%
1.4
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4