Lincoln Educational Services Corp
NASDAQ:LINC

Watchlist Manager
Lincoln Educational Services Corp Logo
Lincoln Educational Services Corp
NASDAQ:LINC
Watchlist
Price: 22.65 USD 0.18% Market Closed
Market Cap: 715.5m USD

Relative Value

The Relative Value of one LINC stock under the Base Case scenario is 13.1 USD. Compared to the current market price of 22.65 USD, Lincoln Educational Services Corp is Overvalued by 42%.

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.

LINC Relative Value
Base Case
13.1 USD
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
47
Median 3Y
0.8
Median 5Y
0.6
Industry
1.3
Forward
1.4
vs History
3
vs Industry
8
Median 3Y
18.1
Median 5Y
11.5
Industry
15.9
Forward
50.8
vs History
25
vs Industry
16
Median 3Y
17.5
Median 5Y
12.1
Industry
8.2
vs History
vs Industry
18
Median 3Y
-13.1
Median 5Y
-11.2
Industry
13
vs History
3
vs Industry
24
Median 3Y
1.9
Median 5Y
1.7
Industry
1.8
vs History
3
vs Industry
49
Median 3Y
0.6
Median 5Y
0.5
Industry
1.4
Forward
1.4
vs History
3
vs Industry
59
Median 3Y
1.1
Median 5Y
0.9
Industry
3.1
vs History
3
vs Industry
16
Median 3Y
14.9
Median 5Y
6
Industry
8.1
Forward
12.2
vs History
6
vs Industry
10
Median 3Y
28.7
Median 5Y
8.5
Industry
11
Forward
36.7
vs History
23
vs Industry
18
Median 3Y
16.3
Median 5Y
9.2
Industry
8.5
vs History
vs Industry
25
Median 3Y
-10.5
Median 5Y
6.8
Industry
10.7
vs History
3
vs Industry
36
Median 3Y
1
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

LINC Competitors Multiples
Lincoln Educational Services Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Lincoln Educational Services Corp
NASDAQ:LINC
715.6m USD 1.6 59.4 22.7 40.2
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
17.5B USD 21.6 180.8 197.7 232.1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.3B USD 1.7 21.2 9.6 9.6
ZA
Stadio Holdings Ltd
JSE:SDO
7.5B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.6B USD 2.4 41.1 20.5 27.5
CN
TAL Education Group
NYSE:TAL
6.4B USD 2.8 75.7 -881.4 -881.4
US
Stride Inc
NYSE:LRN
5.9B USD 2.6 19.6 11.5 14.9
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 21.4 14.6 16.6
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
Lincoln Educational Services Corp
NASDAQ:LINC
Average EV/EBITDA: 44.7
22.7
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
197.7
95%
2.1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.6
26%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.5
18%
1.1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -881.4 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
14.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Lincoln Educational Services Corp
NASDAQ:LINC
Average EV/EBIT: 101.6
40.2
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
232.1
84%
2.8
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.6
30%
0.3
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
27.5
23%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -881.4 N/A N/A
US
Stride Inc
NYSE:LRN
14.9
31%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4