5

51Talk Online Education Group
F:C4G0

Watchlist Manager
51Talk Online Education Group
F:C4G0
Watchlist
Price: 26.6 EUR -2.92% Market Closed
Market Cap: 152.2m EUR

Relative Value

The Relative Value of one C4G0 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 26.6 EUR, 51Talk Online Education Group 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.

C4G0 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
22
Median 3Y
2.3
Median 5Y
1.9
Industry
1.2
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-2.5
Industry
15.3
vs History
17
vs Industry
8
Median 3Y
13.3
Median 5Y
12.8
Industry
8.1
vs History
vs Industry
Median 3Y
-33.7
Median 5Y
-32.3
Industry
11.2
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-3.5
Industry
1.7
vs History
6
vs Industry
29
Median 3Y
1.3
Median 5Y
0.9
Industry
1.4
vs History
6
vs Industry
43
Median 3Y
1.7
Median 5Y
1.2
Industry
2.9
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-3.8
Industry
7.5
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-2.5
Industry
10.7
vs History
15
vs Industry
11
Median 3Y
8.4
Median 5Y
5.3
Industry
8.3
vs History
vs Industry
Median 3Y
-21.3
Median 5Y
-13.3
Industry
9.8
vs History
6
vs Industry
7
Median 3Y
4.5
Median 5Y
2.9
Industry
1.2

Multiples Across Competitors

C4G0 Competitors Multiples
51Talk Online Education Group Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
51Talk Online Education Group
F:C4G0
178.9m EUR 4.3 -15.9 -17.1 -13.4
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
P/E Multiple
Earnings Growth PEG
SG
5
51Talk Online Education Group
F:C4G0
Average P/E: 24.2
Negative Multiple: -15.9
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
15%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
25.1
25%
1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
21.1
42%
0.5
CN
TAL Education Group
NYSE:TAL
40.6
25%
1.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
28.1
34%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
24.1
8%
3
US
Graham Holdings Co
NYSE:GHC
6.5
-27%
N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
5
51Talk Online Education Group
F:C4G0
Average EV/EBITDA: 26.6
Negative Multiple: -17.1
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
SG
5
51Talk Online Education Group
F:C4G0
Average EV/EBIT: 76.8
Negative Multiple: -13.4
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