D

D2L Inc
TSX:DTOL

Watchlist Manager
D2L Inc
TSX:DTOL
Watchlist
Price: 13.91 CAD -6.89% Market Closed
Market Cap: 761.9m CAD

Relative Value

The Relative Value of one DTOL stock under the Base Case scenario is hidden CAD. Compared to the current market price of 13.91 CAD, D2L Inc is hidden .

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.

DTOL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
17
Median 3Y
2.4
Median 5Y
2.4
Industry
1.2
Forward
2.5
vs History
31
vs Industry
4
Median 3Y
-14.1
Median 5Y
-5.5
Industry
15.4
Forward
30.8
vs History
68
vs Industry
8
Median 3Y
26.6
Median 5Y
27.3
Industry
8
vs History
49
vs Industry
8
Median 3Y
28.7
Median 5Y
27.2
Industry
11.2
vs History
41
vs Industry
4
Median 3Y
7
Median 5Y
6.7
Industry
1.7
vs History
29
vs Industry
20
Median 3Y
1.8
Median 5Y
1.8
Industry
1.4
Forward
2
vs History
33
vs Industry
29
Median 3Y
2.8
Median 5Y
2.8
Industry
2.9
vs History
27
vs Industry
3
Median 3Y
-13.6
Median 5Y
-7.6
Industry
7.5
Forward
13.6
vs History
27
vs Industry
2
Median 3Y
-10.8
Median 5Y
-6.9
Industry
10.6
Forward
31.6
vs History
56
vs Industry
8
Median 3Y
20.8
Median 5Y
21.9
Industry
8.2
vs History
52
vs Industry
10
Median 3Y
24.2
Median 5Y
22.2
Industry
9.9
vs History
70
vs Industry
7
Median 3Y
4.8
Median 5Y
4.8
Industry
1.2

Multiples Across Competitors

DTOL Competitors Multiples
D2L 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
CA
D2L Inc
TSX:DTOL
760.9m CAD 2.6 17.6 21.3 28.1
ZA
Advtech Ltd
JSE:ADH
20B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
10.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
9.1B USD 9.4 23.4 63 71
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.6B USD 1.7 23.4 8.9 8.9
ZA
Curro Holdings Ltd
JSE:COH
8B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
7B USD 2.6 40.6 48.1 48.1
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.7B USD 2 28.5 15.7 20.2
US
Graham Holdings Co
NYSE:GHC
4.9B USD 1 6.7 9.4 14
US
Laureate Education Inc
NASDAQ:LAUR
4.7B USD 3 23.3 10.9 12.1
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
P/E Multiple
Earnings Growth PEG
CA
D
D2L Inc
TSX:DTOL
Average P/E: 23.4
17.6
2%
8.8
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
23.4
42%
0.6
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
23.4
25%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
40.6
25%
1.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
28.5
34%
0.8
US
Graham Holdings Co
NYSE:GHC
6.7
-27%
N/A
US
Laureate Education Inc
NASDAQ:LAUR
23.3
7%
3.3
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
D
D2L Inc
TSX:DTOL
Average EV/EBITDA: 26.7
21.3
60%
0.4
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
63
87%
0.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.9
19%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
48.1
129%
0.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.7
21%
0.7
US
Graham Holdings Co
NYSE:GHC
9.4
0%
N/A
US
Laureate Education Inc
NASDAQ:LAUR
10.9
14%
0.8
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2