Cruzeiro do Sul Educacional SA
BOVESPA:CSED3

Watchlist Manager
Cruzeiro do Sul Educacional SA Logo
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Watchlist
Price: 5.18 BRL 0.19%
Market Cap: 1.9B BRL

Relative Value

The Relative Value of one CSED3 stock under the Base Case scenario is 10.59 BRL. Compared to the current market price of 5.18 BRL, Cruzeiro do Sul Educacional SA is Undervalued by 51%.

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
Base Case
10.59 BRL
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
72
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2
Forward
0.7
vs History
74
vs Industry
47
Median 3Y
19
Median 5Y
19.3
Industry
15.6
Forward
7.1
vs History
68
vs Industry
63
Median 3Y
2.5
Median 5Y
2.6
Industry
8
vs History
25
vs Industry
43
Median 3Y
-9.5
Median 5Y
-10.8
Industry
12.7
vs History
35
vs Industry
60
Median 3Y
1
Median 5Y
1
Industry
1.7
vs History
50
vs Industry
49
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
Forward
1.1
vs History
59
vs Industry
52
Median 3Y
2.5
Median 5Y
2.6
Industry
3
vs History
53
vs Industry
54
Median 3Y
4.2
Median 5Y
4.4
Industry
7.9
Forward
3.8
vs History
74
vs Industry
49
Median 3Y
6.8
Median 5Y
7.4
Industry
10.6
Forward
5.6
vs History
77
vs Industry
52
Median 3Y
4.7
Median 5Y
5
Industry
8.3
vs History
85
vs Industry
44
Median 3Y
6.6
Median 5Y
7.2
Industry
10.6
vs History
25
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2

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
1.9B BRL 0.7 9.8 4.2 6.2
US
Duolingo Inc
NASDAQ:DUOL
20.4B USD 25.1 210.5 232.2 272.6
ZA
Advtech Ltd
JSE:ADH
16.6B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8B USD 1.7 20.5 9 9
ZA
Stadio Holdings Ltd
JSE:SDO
7.4B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
7B USD 2.6 43.7 21.6 29
US
Stride Inc
NYSE:LRN
6.4B USD 2.8 21.4 12.5 16.3
CN
TAL Education Group
NYSE:TAL
6.4B USD 2.8 75.4 -873.8 -873.8
US
Grand Canyon Education Inc
NASDAQ:LOPE
5.5B USD 5.2 23.8 16.3 18.5
ZA
Curro Holdings Ltd
JSE:COH
5.2B Zac 0 0 0 0
US
Adtalem Global Education Inc
NYSE:ATGE
4.7B USD 2.7 20.1 12.7 14.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Average EV/EBITDA: 44.1
4.2
10%
0.4
US
Duolingo Inc
NASDAQ:DUOL
232.2
95%
2.4
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9
26%
0.3
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.6
18%
1.2
US
Stride Inc
NYSE:LRN
12.5
25%
0.5
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -873.8 N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.3
N/A N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Adtalem Global Education Inc
NYSE:ATGE
12.7
18%
0.7