TCTM Kids IT Education Inc
NASDAQ:VSA

Watchlist Manager
TCTM Kids IT Education Inc Logo
TCTM Kids IT Education Inc
NASDAQ:VSA
Watchlist
Price: 2.32 USD -1.28%
Market Cap: 1.9m USD

Relative Value

The Relative Value of one VSA stock under the Base Case scenario is 110.8 USD. Compared to the current market price of 2.32 USD, TCTM Kids IT Education Inc is Undervalued by 98%.

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.

VSA Relative Value
Base Case
110.8 USD
Undervaluation 98%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.3
Median 5Y
0.4
Industry
1.2
vs History
vs Industry
Median 3Y
-0.4
Median 5Y
-2.3
Industry
15.1
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
3.6
Industry
8.2
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
5.3
Industry
11.1
vs History
vs Industry
Median 3Y
-0.3
Median 5Y
-0.4
Industry
1.7
vs History
19
vs Industry
Median 3Y
0.2
Median 5Y
0.3
Industry
1.4
vs History
19
vs Industry
Median 3Y
0.4
Median 5Y
0.6
Industry
2.9
vs History
vs Industry
Median 3Y
-0.5
Median 5Y
-1.3
Industry
7.6
vs History
vs Industry
Median 3Y
-0.5
Median 5Y
-1.3
Industry
10.5
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
1.6
Industry
8.2
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
2.3
Industry
9.7
vs History
9
vs Industry
Median 3Y
0.7
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

VSA Competitors Multiples
TCTM Kids IT Education Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
TCTM Kids IT Education Inc
NASDAQ:VSA
1.9m USD 0 -0 -0.1 -0.1
ZA
Advtech Ltd
JSE:ADH
20.6B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.2B USD 1.8 25 10.2 10.2
ZA
Curro Holdings Ltd
JSE:COH
8.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
7.6B USD 7.9 19.6 51 58.4
CN
TAL Education Group
NYSE:TAL
7.2B USD 2.7 42.2 51.5 51.5
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.7B USD 2 28 15.5 20
US
Laureate Education Inc
NASDAQ:LAUR
5.2B USD 3.3 25.5 12 13.3
US
Graham Holdings Co
NYSE:GHC
5B USD 1 6.9 9.8 14.6
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.9B USD 4.5 23.1 13.7 15.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
TCTM Kids IT Education Inc
NASDAQ:VSA
Average EV/EBITDA: 23.4
Negative Multiple: -0.1
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
10.2
18%
0.6
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
51
87%
0.6
CN
TAL Education Group
NYSE:TAL
51.5
129%
0.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.5
21%
0.7
US
Laureate Education Inc
NASDAQ:LAUR
12
14%
0.9
US
Graham Holdings Co
NYSE:GHC
9.8
0%
N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
13.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
TCTM Kids IT Education Inc
NASDAQ:VSA
Average EV/EBIT: 26.2
Negative Multiple: -0.1
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
10.2
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
58.4
71%
0.8
CN
TAL Education Group
NYSE:TAL
51.5
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20
24%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
13.3
15%
0.9
US
Graham Holdings Co
NYSE:GHC
14.6
10%
1.5
US
Grand Canyon Education Inc
NASDAQ:LOPE
15.5
N/A N/A