Valuation Laureate Education, Inc.
Equities
LAUR
US5186132032
Miscellaneous Educational Service Providers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.41 USD | +1.14% |
|
+1.35% | +5.17% |
| Jan. 08 | UBS Adjusts Price Target on Laureate Education to $39 From $36, Maintains Buy Rating | MT |
| Nov. 03 | UBS Adjusts Price Target on Laureate Education to $36 From $35, Maintains Buy Rating | MT |
Company Valuation: Laureate Education, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,059 | 1,408 | 1,507 | 2,158 | 2,756 | 5,159 | 5,159 | - |
| Change | - | -53.97% | 7.05% | 43.14% | 27.74% | 87.2% | 0% | - |
| Enterprise Value (EV) 1 | 3,312 | 1,237 | 1,654 | 2,236 | 2,765 | 5,034 | 4,925 | 4,941 |
| Change | - | -62.66% | 33.74% | 35.14% | 23.68% | 82.05% | -2.16% | 0.33% |
| P/E ratio | -4.97x | 12.1x | 23.5x | 20.2x | 9.53x | 23x | 16.6x | 14.4x |
| PBR | 1.34x | 1.94x | 1.95x | 2.29x | 2.87x | 4.42x | 4.25x | 3.97x |
| PEG | - | -0x | -0.4x | 0.3x | 0x | -1.1x | 0.4x | 0.9x |
| Capitalization / Revenue | 1.13x | 1.3x | 1.21x | 1.45x | 1.76x | 3.06x | 2.79x | 2.57x |
| EV / Revenue | 1.23x | 1.14x | 1.33x | 1.51x | 1.76x | 2.98x | 2.67x | 2.46x |
| EV / EBITDA | 16.1x | 4.88x | 4.88x | 5.34x | 6.14x | 9.89x | 8.59x | 7.8x |
| EV / EBIT | -3.06x | -266x | 6.13x | 6.6x | 7.39x | 11.6x | 10x | 8.96x |
| EV / FCF | 17.9x | -5.99x | 13.2x | 11.5x | 17.2x | 16.7x | 16.6x | 14x |
| FCF Yield | 5.58% | -16.7% | 7.59% | 8.69% | 5.82% | 6% | 6.03% | 7.14% |
| Dividend per Share 2 | - | 7.59 | - | - | - | 0.8317 | 1.899 | 2.162 |
| Rate of return | - | 62% | - | - | - | 2.38% | 5.42% | 6.18% |
| EPS 2 | -2.93 | 1.01 | 0.41 | 0.68 | 1.92 | 1.525 | 2.103 | 2.424 |
| Distribution rate | - | 751% | - | - | - | 54.5% | 90.3% | 89.2% |
| Net sales 1 | 2,700 | 1,087 | 1,242 | 1,484 | 1,567 | 1,687 | 1,847 | 2,008 |
| EBITDA 1 | 205.7 | 253.4 | 338.9 | 418.6 | 450.1 | 509.2 | 573 | 633.8 |
| EBIT 1 | -1,083 | -4.647 | 270 | 338.8 | 374 | 432.4 | 491.5 | 551.7 |
| Net income 1 | -613.2 | 192.4 | 69.6 | 107.6 | 296.5 | 227.6 | 304.4 | 343 |
| Net Debt 1 | 253.7 | -171.1 | 146.9 | 78 | 8.9 | -125.7 | -234.7 | -218.7 |
| Reference price 2 | 14.56 | 12.24 | 9.62 | 13.71 | 18.29 | 35.01 | 35.01 | 35.01 |
| Nbr of stocks (in thousands) | 210,073 | 115,029 | 156,678 | 157,367 | 150,685 | 147,369 | 147,369 | - |
| Announcement Date | 2/25/21 | 2/24/22 | 2/23/23 | 2/22/24 | 2/20/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.96x | 2.98x | 9.89x | 2.38% | 5.16B | |
| 20.26x | 1.47x | 10.27x | 1.7% | 9.98B | |
| 21.27x | 1.45x | 12.83x | -.--% | 7.6B | |
| 22.04x | 3.89x | 11.65x | - | 4.69B | |
| 12.41x | 1.23x | 5.07x | -.--% | 3.69B | |
| 46.17x | - | - | 0.78% | 2.18B | |
| 13.44x | - | - | - | 2.04B | |
| Average | 22.65x | 2.20x | 9.94x | 0.97% | 5.05B | |
| Weighted average by Cap. | 21.49x | 2.05x | 10.42x | 1.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- LAUR Stock
- Valuation Laureate Education, Inc.
Select your edition
All financial news and data tailored to specific country editions
