close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar59Point28
Implied share price

Buy Undervalued by 53.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
APEI
American Public Education, Inc.
EDU
New Oriental Education & Tech. Group Inc
Change
APOL
Apollo Group, Inc.
Change
NVT
Navitas Limited
Change
DV
DeVry Inc.
Change
11.62 7.05 18.83 1.98 17.07 4.22
All amounts in millions
from last financial year
         
Implied Share Price $59.28 $15.55 $99.31 $3.63 $75.55
Market Cap 678 3,495 2,370 2,057 1,836
Net Debt -114 -800 -556 116 -176
Enterprise Value (EV) 563 2,695 1,813 2,173 1,662
Revenue 313 771 4,253 688 2,089
EBITDA 79 143 914 127 394
Percent 25.5 % 18.6 % 21.5 % 18.5 % 18.9 %
EBIT 68 116 736 112 305
Percent 21.9 % 15.1 % 17.3 % 16.3 % 14.6 %
Balance Sheet          
Total Assets 237 1,128 2,868 636 1,838
Total Liabilities 66 438 1,939 402 482
Shareholders Equity 171 690 928 234 1,356.393

Comments

No comments yet. Login to comment.