Cruzeiro do Sul Educacional SA
BOVESPA:CSED3

Watchlist Manager
Cruzeiro do Sul Educacional SA Logo
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Watchlist
Price: 4.96 BRL -1.2% Market Closed
Market Cap: 1.8B BRL

Relative Value

The Relative Value of one CSED3 stock under the Base Case scenario is hidden BRL. Compared to the current market price of 4.96 BRL, Cruzeiro do Sul Educacional SA is hidden .

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.

CSED3 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
54
vs Industry
72
Median 3Y
0.6
Median 5Y
0.7
Industry
1.3
Forward
0.6
vs History
74
vs Industry
47
Median 3Y
18.2
Median 5Y
19.2
Industry
15.8
Forward
6.8
vs History
74
vs Industry
63
Median 3Y
2.4
Median 5Y
2.6
Industry
8.1
vs History
27
vs Industry
43
Median 3Y
-9.3
Median 5Y
-10.6
Industry
13
vs History
41
vs Industry
60
Median 3Y
1
Median 5Y
1.1
Industry
1.7
vs History
54
vs Industry
49
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
Forward
1.1
vs History
65
vs Industry
52
Median 3Y
2.5
Median 5Y
2.6
Industry
3
vs History
65
vs Industry
54
Median 3Y
4.2
Median 5Y
4.3
Industry
8
Forward
3.7
vs History
80
vs Industry
49
Median 3Y
6.7
Median 5Y
7.3
Industry
10.8
Forward
5.4
vs History
81
vs Industry
52
Median 3Y
4.6
Median 5Y
5
Industry
8.5
vs History
87
vs Industry
44
Median 3Y
6.4
Median 5Y
7.2
Industry
10.8
vs History
29
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.3

Multiples Across Competitors

CSED3 Competitors Multiples
Cruzeiro do Sul Educacional SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
1.8B BRL 0.7 9.4 4.1 6.1
ZA
Advtech Ltd
JSE:ADH
17.9B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
17.3B USD 21.3 178.6 195.1 229.1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.7B USD 1.8 22.1 10.5 10.5
ZA
Stadio Holdings Ltd
JSE:SDO
7.8B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.7B USD 2.5 41.5 20.6 27.7
CN
TAL Education Group
NYSE:TAL
6.4B USD 2.8 75.4 -873.8 -873.8
US
Stride Inc
NYSE:LRN
5.9B USD 2.6 19.7 11.6 15
ZA
Curro Holdings Ltd
JSE:COH
5.4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
5B USD 4.7 21.6 14.7 16.7
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
BR
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Average EV/EBITDA: 41.9
4.1
10%
0.4
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
195.1
95%
2.1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.5
26%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.6
18%
1.1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -873.8 N/A N/A
US
Stride Inc
NYSE:LRN
11.6
25%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.7
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Average EV/EBIT: 96.5
6.1
14%
0.4
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
229.1
84%
2.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.5
30%
0.3
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
27.7
23%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -873.8 N/A N/A
US
Stride Inc
NYSE:LRN
15
31%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.7
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4