First Time Loading...

Youdao Inc
NYSE:DAO

Watchlist Manager
Youdao Inc Logo
Youdao Inc
NYSE:DAO
Watchlist
Price: 3.59 USD 0.84% Market Closed
Updated: May 5, 2024

Relative Value

The Relative Value of one DAO stock under the Base Case scenario is 54.76 USD. Compared to the current market price of 3.59 USD, Youdao Inc is Undervalued by 93%.

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.

DAO Relative Value
Base Case
54.76 USD
Undervaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
69
Median 3Y
1
Median 5Y
2
Industry
1.3
Forward
0.1
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-7.6
Industry
16.5
Forward
-3
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-11
Industry
8.3
vs History
vs Industry
Median 3Y
-8
Median 5Y
-13.6
Industry
12.7
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-4.2
Industry
1.7
vs History
91
vs Industry
60
Median 3Y
1.1
Median 5Y
1.7
Industry
1.5
Forward
0.1
vs History
91
vs Industry
63
Median 3Y
2.3
Median 5Y
3.5
Industry
3.1
vs History
vs Industry
Median 3Y
-9.8
Median 5Y
-10.7
Industry
8
Forward
8.7
vs History
vs Industry
Median 3Y
-9
Median 5Y
-10.1
Industry
11.4
Forward
-5.4
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-11.6
Industry
8.4
vs History
vs Industry
Median 3Y
-7.1
Median 5Y
-10.4
Industry
11.3
vs History
75
vs Industry
14
Median 3Y
4.8
Median 5Y
6.2
Industry
1.2

Multiples Across Competitors

DAO Competitors Multiples
Youdao 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
Youdao Inc
NYSE:DAO
445.9m USD 0.6 -5.9 -9.9 -9
ZA
Advtech Ltd
JSE:ADH
14.9B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
14.2B USD 3.5 45.5 25.3 25.3
US
Duolingo Inc
NASDAQ:DUOL
10.2B USD 19.2 635.2 -1 623.5 -732
CN
TAL Education Group
NYSE:TAL
8.1B USD 5.4 -2 270.4 -69.5 -69.5
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.4B USD 2.7 86.8 25.8 42.5
ZA
Curro Holdings Ltd
JSE:COH
6.2B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.1B USD 4.2 19.9 13.6 15.4
US
Graham Holdings Co
NYSE:GHC
3.3B USD 0.7 16.1 7.9 19
AU
IDP Education Ltd
ASX:IEL
4.6B AUD 4.3 27.9 18.9 18.9
EV/EBITDA Multiple
EBITDA Growth
CN
Youdao Inc
NYSE:DAO
Average EV/EBITDA: 18.3
Negative Multiple: -9.9
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
25.3
261%
US
Duolingo Inc
NASDAQ:DUOL
Negative Multiple: -1 623.5 N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -69.5 N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
25.8
84%
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
13.6
N/A
US
Graham Holdings Co
NYSE:GHC
7.9
-1%
AU
IDP Education Ltd
ASX:IEL
18.9
76%

See Also

Discover More