Valuation Laureate Education, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-12-02 pm EST			5-day change	1st Jan Change
18.83 ^USD	-0.89%		-3.53%	+37.35%

Oct. 31	Laureate Education's Shares Rise After Reporting Q3 Earnings, Revenue Increase	MT
Oct. 31	Laureate Education, Inc., Q3 2024 Earnings Call, Oct 31, 2024

Data adjusted to current consolidation scope

Fiscal Period: Dezember	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,850	3,059	1,408	1,507	2,158	2,863	-	-
Change	-	-20.55%	-53.97%	7.05%	43.14%	32.7%	-	-
Enterprise Value (EV) ¹	4,889	3,312	1,237	1,654	2,236	2,891	2,960	2,956
Change	-	-32.25%	-62.66%	33.74%	35.14%	29.31%	2.39%	-0.11%
P/E ratio	4.17x	-4.97x	12.1x	23.5x	20.2x	10.9x	13.3x	11.6x
PBR	1.39x	1.34x	1.94x	1.95x	2.29x	3.1x	3.04x	2.98x
PEG	-	0x	-0x	-0.4x	0.3x	0x	-0.7x	0.8x
Capitalization / Revenue	1.18x	1.13x	1.3x	1.21x	1.45x	1.84x	1.79x	1.68x
EV / Revenue	1.5x	1.23x	1.14x	1.33x	1.51x	1.86x	1.85x	1.73x
EV / EBITDA	7.56x	16.1x	4.88x	4.88x	5.34x	6.43x	6.26x	5.76x
EV / EBIT	15x	-3.06x	-266x	6.13x	6.6x	7.78x	7.58x	6.99x
EV / FCF	26.5x	17.9x	-5.99x	13.2x	11.5x	17x	15.7x	-
FCF Yield	3.77%	5.58%	-16.7%	7.59%	8.69%	5.89%	6.38%	-
Dividend per Share ²	-	-	7.59	-	-	0.38	1.37	1.56
Rate of return	-	-	62%	-	-	2%	7.21%	8.21%
EPS ²	4.22	-2.93	1.01	0.41	0.68	1.75	1.425	1.64
Distribution rate	-	-	751%	-	-	21.7%	96.1%	95.1%
Net sales ¹	3,250	2,700	1,087	1,242	1,484	1,555	1,599	1,707
EBITDA ¹	646.6	205.7	253.4	338.9	418.6	449.9	472.7	513.4
EBIT ¹	326.1	-1,083	-4.647	270	338.8	371.6	390.5	422.9
Net income ¹	938.3	-613.2	192.4	69.6	107.6	278.1	221.9	255.2
Net Debt ¹	1,040	253.7	-171.1	146.9	78	27.75	96.79	93.48
Reference price ²	17.61	14.56	12.24	9.62	13.71	19.00	19.00	19.00
Nbr of stocks (in thousands)	218,618	210,073	115,029	156,678	157,367	150,685	-	-
Announcement Date	2/27/20	2/25/21	2/24/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LAUREATE EDUCATION, INC.	10.86x	1.86x	6.43x	+2.00%	2.86B
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	20.8x	0.93x	7.18x	+0.52%	9.54B
TAL EDUCATION GROUP	59.88x	1.22x	26.24x	-.--%	6.01B
GRAND CANYON EDUCATION, INC.	21.18x	4.23x	12.8x	-	4.73B
STRIDE, INC.	16.47x	1.83x	8.24x	-.--%	4.58B
PERDOCEO EDUCATION CORPORATION	12.59x	-	-	-	1.8B
Average	23.63x	2.01x	12.18x	+0.63%	4.92B
Weighted average by Cap.	26.68x	1.80x	12.37x	+0.46%