D

D2L Inc
TSX:DTOL

Watchlist Manager
D2L Inc
TSX:DTOL
Watchlist
Price: 14.76 CAD -0.27% Market Closed
Market Cap: 805.7m CAD

Relative Value

The Relative Value of one DTOL stock under the Base Case scenario is 7.86 CAD. Compared to the current market price of 14.76 CAD, D2L Inc is Overvalued by 47%.

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
Base Case
7.86 CAD
Overvaluation 47%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
17
Median 3Y
2.1
Median 5Y
2.3
Industry
1.3
Forward
2.6
vs History
19
vs Industry
4
Median 3Y
-14.1
Median 5Y
-6.4
Industry
15.8
Forward
31.1
vs History
82
vs Industry
8
Median 3Y
27.1
Median 5Y
27.5
Industry
8.1
vs History
52
vs Industry
8
Median 3Y
27.6
Median 5Y
22.1
Industry
13
vs History
34
vs Industry
4
Median 3Y
6.3
Median 5Y
6.3
Industry
1.7
vs History
21
vs Industry
20
Median 3Y
1.6
Median 5Y
1.8
Industry
1.4
Forward
2.3
vs History
23
vs Industry
29
Median 3Y
2.4
Median 5Y
2.6
Industry
3
vs History
13
vs Industry
3
Median 3Y
-13.6
Median 5Y
-9.6
Industry
8
Forward
15.5
vs History
13
vs Industry
2
Median 3Y
-10.8
Median 5Y
-8
Industry
10.8
Forward
33.2
vs History
80
vs Industry
8
Median 3Y
20.3
Median 5Y
20.7
Industry
8.5
vs History
63
vs Industry
10
Median 3Y
21.1
Median 5Y
18.7
Industry
10.8
vs History
41
vs Industry
7
Median 3Y
4.8
Median 5Y
4.8
Industry
1.3

Multiples Across Competitors

DTOL Competitors Multiples
D2L Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
D2L Inc
TSX:DTOL
809.9m CAD 2.8 20.8 29 39.9
ZA
Advtech Ltd
JSE:ADH
17.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
17.4B USD 21.5 180 196.8 231
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.7B USD 1.8 22.1 10.5 10.5
ZA
Stadio Holdings Ltd
JSE:SDO
7.7B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.7B USD 2.5 41.8 20.8 27.9
CN
TAL Education Group
NYSE:TAL
6.4B USD 2.8 75.4 -875.7 -875.7
US
Stride Inc
NYSE:LRN
5.9B USD 2.6 19.8 11.6 15.1
ZA
Curro Holdings Ltd
JSE:COH
5.4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
5B USD 4.7 21.6 14.8 16.7
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: 54.5
20.8
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
180
51%
3.5
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
22.1
31%
0.7
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
41.8
32%
1.3
CN
TAL Education Group
NYSE:TAL
75.4
15%
5
US
Stride Inc
NYSE:LRN
19.8
21%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.6
N/A N/A
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: 45.7
29
61%
0.5
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
196.8
95%
2.1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.5
26%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.8
18%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -875.7 N/A N/A
US
Stride Inc
NYSE:LRN
11.6
25%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.8
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
D
D2L Inc
TSX:DTOL
Average EV/EBIT: 101.6
39.9
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
231
84%
2.8
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.5
30%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
27.9
23%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -875.7 N/A N/A
US
Stride Inc
NYSE:LRN
15.1
31%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.7
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4