Overseas Education Ltd
SGX:RQ1

Watchlist Manager
Overseas Education Ltd Logo
Overseas Education Ltd
SGX:RQ1
Watchlist
Price: 0.198 SGD 1.54%
Market Cap: 82.2m SGD

Relative Value

The Relative Value of one RQ1 stock under the Base Case scenario is 0.307 SGD. Compared to the current market price of 0.198 SGD, Overseas Education Ltd is Undervalued by 35%.

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.

RQ1 Relative Value
Base Case
0.307 SGD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
54
Median 3Y
1
Median 5Y
1.2
Industry
1.3
vs History
47
vs Industry
36
Median 3Y
13.6
Median 5Y
13
Industry
15.9
vs History
46
vs Industry
53
Median 3Y
3.3
Median 5Y
3.9
Industry
8.2
vs History
17
vs Industry
17
Median 3Y
7.9
Median 5Y
9.4
Industry
13
vs History
92
vs Industry
67
Median 3Y
0.7
Median 5Y
0.7
Industry
1.8
vs History
84
vs Industry
42
Median 3Y
1.5
Median 5Y
1.9
Industry
1.4
vs History
76
vs Industry
41
Median 3Y
3.6
Median 5Y
4.5
Industry
3.1
vs History
76
vs Industry
51
Median 3Y
4.7
Median 5Y
5.7
Industry
8.1
vs History
76
vs Industry
40
Median 3Y
10
Median 5Y
10.9
Industry
11
vs History
55
vs Industry
46
Median 3Y
5.4
Median 5Y
6.3
Industry
8.5
vs History
50
vs Industry
44
Median 3Y
5.6
Median 5Y
6.7
Industry
10.7
vs History
85
vs Industry
67
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

RQ1 Competitors Multiples
Overseas Education Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Overseas Education Ltd
SGX:RQ1
82.2m SGD 0.9 13.1 4.6 9.6
ZA
Advtech Ltd
JSE:ADH
17.5B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
16.4B USD 20.3 169.9 185 217.3
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.2B USD 1.7 20.9 9.4 9.4
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 40.9 20.4 27.4
CN
TAL Education Group
NYSE:TAL
6.4B USD 2.9 75.9 -889.1 -889.1
US
Stride Inc
NYSE:LRN
5.8B USD 2.5 19.3 11.3 14.6
ZA
Curro Holdings Ltd
JSE:COH
5.3B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.9B USD 4.6 21.1 14.4 16.3
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
SG
Overseas Education Ltd
SGX:RQ1
Average EV/EBITDA: 40.2
4.6
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
185
95%
1.9
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.4
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: -889.1 N/A N/A
US
Stride Inc
NYSE:LRN
11.3
25%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.4
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Overseas Education Ltd
SGX:RQ1
Average EV/EBIT: 95
9.6
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
217.3
84%
2.6
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.4
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: -889.1 N/A N/A
US
Stride Inc
NYSE:LRN
14.6
31%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.3
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4