G

Golden Sun Education Group Ltd
NASDAQ:GSUN

Watchlist Manager
Golden Sun Education Group Ltd
NASDAQ:GSUN
Watchlist
Price: 2.9722 USD -5.94% Market Closed
Market Cap: 5.9m USD

Relative Value

GSUN latest financial reports are more than 2 years old.

The Relative Value of one GSUN stock under the Base Case scenario is 6.8622 USD. Compared to the current market price of 2.9722 USD, Golden Sun Education Group Ltd is Undervalued by 57%.

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.

GSUN Relative Value
Base Case
6.8622 USD
Undervaluation 57%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
67
Median 3Y
1.3
Median 5Y
1.3
Industry
1.3
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-2.7
Industry
15.9
vs History
vs Industry
29
Median 3Y
-1.2
Median 5Y
-1.2
Industry
8.2
vs History
vs Industry
26
Median 3Y
-1.4
Median 5Y
-1.4
Industry
13
vs History
66
vs Industry
58
Median 3Y
1
Median 5Y
1
Industry
1.8
vs History
vs Industry
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
vs History
vs Industry
Median 3Y
1.2
Median 5Y
1.2
Industry
3.1
vs History
12
vs Industry
65
Median 3Y
-0.9
Median 5Y
-0.9
Industry
8.1
vs History
12
vs Industry
61
Median 3Y
-0.9
Median 5Y
-0.9
Industry
11
vs History
35
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
8.5
vs History
35
vs Industry
59
Median 3Y
0.6
Median 5Y
0.6
Industry
10.7
vs History
vs Industry
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

GSUN Competitors Multiples
Golden Sun Education Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Golden Sun Education Group Ltd
NASDAQ:GSUN
5.9m USD 0.6 -1.6 1.3 1.2
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
17.3B USD 21.3 178.5 195.7 229.8
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.3B USD 1.7 21.3 9.8 9.8
ZA
Stadio Holdings Ltd
JSE:SDO
7.4B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.6B USD 2.4 41 20.4 27.4
CN
TAL Education Group
NYSE:TAL
6.4B USD 2.9 75.9 -887.2 -887.2
US
Stride Inc
NYSE:LRN
5.9B USD 2.6 19.7 11.5 15
ZA
Curro Holdings Ltd
JSE:COH
5.4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.9B USD 4.7 21.3 14.5 16.4
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
P/E Multiple
Earnings Growth PEG
CN
G
Golden Sun Education Group Ltd
NASDAQ:GSUN
Average P/E: 59.6
Negative Multiple: -1.6
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
178.5
50%
3.6
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
21.3
31%
0.7
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
41
32%
1.3
CN
TAL Education Group
NYSE:TAL
75.9
23%
3.3
US
Stride Inc
NYSE:LRN
19.7
21%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.3
N/A 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
CN
G
Golden Sun Education Group Ltd
NASDAQ:GSUN
Average EV/EBITDA: 41.4
1.3
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
195.7
95%
2.1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.8
26%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.4
18%
1.1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -887.2 N/A N/A
US
Stride Inc
NYSE:LRN
11.5
25%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.5
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
G
Golden Sun Education Group Ltd
NASDAQ:GSUN
Average EV/EBIT: 95.7
1.2
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
229.8
84%
2.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.8
30%
0.3
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
27.4
23%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -887.2 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
16.4
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4