IDP Education Ltd
ASX:IEL

Watchlist Manager
IDP Education Ltd Logo
IDP Education Ltd
ASX:IEL
Watchlist
Price: 12.33 AUD -0.72%
Market Cap: 3.4B AUD
Have any thoughts about
IDP Education Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one IEL stock under the Base Case scenario is 15.12 AUD. Compared to the current market price of 12.33 AUD, IDP Education Ltd is Undervalued by 18%.

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.

IEL Relative Value
Base Case
15.12 AUD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.3
P/S
P/S
Price to Sales
3.3
vs History
96
vs Industry
15
Median 3Y
7
Median 5Y
8.5
Industry
1.2
Forward
3.5
More Details
25.9
P/E
P/E
Price to Earnings
25.9
vs History
93
vs Industry
18
Median 3Y
46.5
Median 5Y
64.5
Industry
15.3
Forward
26.4
More Details
29.6
P/OCF
P/OCF
Price to OCF
29.6
vs History
84
vs Industry
10
Median 3Y
47.6
Median 5Y
54.9
Industry
8.1
More Details
27.9
P/FCFE
P/FCFE
Price to FCFE
27.9
vs History
87
vs Industry
13
Median 3Y
37.3
Median 5Y
47.2
Industry
11.7
More Details
6.6
P/B
P/B
Price to Book Value
6.6
vs History
96
vs Industry
8
Median 3Y
13.4
Median 5Y
15.3
Industry
1.6
More Details
3.6
EV/S
EV/S
Enterprise Value to Sales
3.6
vs History
96
vs Industry
13
Median 3Y
7.2
Median 5Y
8.5
Industry
1.3
Forward
3.7
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
16
Median 3Y
10.3
Median 5Y
12.5
Industry
2.8
More Details
15.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.9
vs History
96
vs Industry
14
Median 3Y
30.6
Median 5Y
41.4
Industry
8.1
Forward
14.2
More Details
15.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.9
vs History
96
vs Industry
21
Median 3Y
30.6
Median 5Y
41.4
Industry
10.9
Forward
18.1
More Details
31.8
EV/OCF
EV/OCF
Enterprise Value to OCF
31.8
vs History
82
vs Industry
10
Median 3Y
47.7
Median 5Y
55.2
Industry
8.5
More Details
59.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
59.6
vs History
57
vs Industry
10
Median 3Y
67.1
Median 5Y
71.1
Industry
11.2
More Details
3.8
EV/IC
EV/IC
Enterprise Value to IC
3.8
vs History
96
vs Industry
14
Median 3Y
8.1
Median 5Y
11.7
Industry
1.2
More Details

Multiples Across Competitors

IEL Competitors Multiples
IDP Education Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
IDP Education Ltd
ASX:IEL
3.4B AUD 3.3 25.9 15.9 15.9
ZA
Advtech Ltd
JSE:ADH
17.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
15B USD 21.8 173.1 223 260.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.5B USD 2.2 26.8 13.9 13.9
ZA
Curro Holdings Ltd
JSE:COH
7.8B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.4B USD 2.4 55.2 22 32
CN
TAL Education Group
NYSE:TAL
6B USD 3.3 83 -197.5 -197.5
ZA
Stadio Holdings Ltd
JSE:SDO
5.8B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.8B USD 4.7 21.4 14.8 16.7
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
US
Stride Inc
NYSE:LRN
4.6B USD 2.2 19.1 11.3 15.5
P/E Multiple
Earnings Growth P/E to Growth
AU
IDP Education Ltd
ASX:IEL
Average P/E: 57.8
25.9
40%
0.6
ZA
A
Advtech Ltd
JSE:ADH
Not Available
48%
N/A
US
Duolingo Inc
NASDAQ:DUOL
173.1
1 108%
0.2
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
26.8
195%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
55.2
282%
0.2
CN
TAL Education Group
NYSE:TAL
83
N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.4
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
US
Stride Inc
NYSE:LRN
19.1
74%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
IDP Education Ltd
ASX:IEL
Average EV/EBITDA: 48.2
15.9
52%
0.3
ZA
A
Advtech Ltd
JSE:ADH
Not Available
38%
N/A
US
Duolingo Inc
NASDAQ:DUOL
223
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.9
161%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
22
94%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -197.5 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
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
127%
0.3
US
Stride Inc
NYSE:LRN
11.3
79%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
IDP Education Ltd
ASX:IEL
Average EV/EBIT: 103.6
15.9
24%
0.7
ZA
A
Advtech Ltd
JSE:ADH
Not Available
40%
N/A
US
Duolingo Inc
NASDAQ:DUOL
260.7
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.9
183%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
32
137%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -197.5 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
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
808%
0.5
US
Stride Inc
NYSE:LRN
15.5
111%
0.1

See Also

Summary
IEL intrinsic value, competitors valuation, and company profile.
DCF Valuation
IEL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IEL stock valuation using valuation multiples.
Wall Street Estimates
IEL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
IEL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.