K

Keypath Education International Inc
ASX:KED

Watchlist Manager
Keypath Education International Inc
ASX:KED
Watchlist
Price: 0.865 AUD Market Closed
Market Cap: 185.7m AUD
Have any thoughts about
Keypath Education International Inc?
Write Note

Intrinsic Value

The intrinsic value of one KED stock under the Base Case scenario is 1.532 AUD. Compared to the current market price of 0.865 AUD, Keypath Education International Inc is Undervalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KED Intrinsic Value
1.532 AUD
Undervaluation 44%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Keypath Education International Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for KED cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about KED?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Keypath Education International Inc

Provide an overview of the primary business activities
of Keypath Education International Inc.

What unique competitive advantages
does Keypath Education International Inc hold over its rivals?

What risks and challenges
does Keypath Education International Inc face in the near future?

Has there been any significant insider trading activity
in Keypath Education International Inc recently?

Summarize the latest earnings call
of Keypath Education International Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Keypath Education International Inc.

Provide P/S
for Keypath Education International Inc.

Provide P/E
for Keypath Education International Inc.

Provide P/OCF
for Keypath Education International Inc.

Provide P/FCFE
for Keypath Education International Inc.

Provide P/B
for Keypath Education International Inc.

Provide EV/S
for Keypath Education International Inc.

Provide EV/GP
for Keypath Education International Inc.

Provide EV/EBITDA
for Keypath Education International Inc.

Provide EV/EBIT
for Keypath Education International Inc.

Provide EV/OCF
for Keypath Education International Inc.

Provide EV/FCFF
for Keypath Education International Inc.

Provide EV/IC
for Keypath Education International Inc.

Show me price targets
for Keypath Education International Inc made by professional analysts.

What are the Revenue projections
for Keypath Education International Inc?

How accurate were the past Revenue estimates
for Keypath Education International Inc?

What are the Net Income projections
for Keypath Education International Inc?

How accurate were the past Net Income estimates
for Keypath Education International Inc?

What are the EPS projections
for Keypath Education International Inc?

How accurate were the past EPS estimates
for Keypath Education International Inc?

What are the EBIT projections
for Keypath Education International Inc?

How accurate were the past EBIT estimates
for Keypath Education International Inc?

Compare the revenue forecasts
for Keypath Education International Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Keypath Education International Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Keypath Education International Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Keypath Education International Inc compared to its peers.

Compare the P/E ratios
of Keypath Education International Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Keypath Education International Inc with its peers.

Analyze the financial leverage
of Keypath Education International Inc compared to its main competitors.

Show all profitability ratios
for Keypath Education International Inc.

Provide ROE
for Keypath Education International Inc.

Provide ROA
for Keypath Education International Inc.

Provide ROIC
for Keypath Education International Inc.

Provide ROCE
for Keypath Education International Inc.

Provide Gross Margin
for Keypath Education International Inc.

Provide Operating Margin
for Keypath Education International Inc.

Provide Net Margin
for Keypath Education International Inc.

Provide FCF Margin
for Keypath Education International Inc.

Show all solvency ratios
for Keypath Education International Inc.

Provide D/E Ratio
for Keypath Education International Inc.

Provide D/A Ratio
for Keypath Education International Inc.

Provide Interest Coverage Ratio
for Keypath Education International Inc.

Provide Altman Z-Score Ratio
for Keypath Education International Inc.

Provide Quick Ratio
for Keypath Education International Inc.

Provide Current Ratio
for Keypath Education International Inc.

Provide Cash Ratio
for Keypath Education International Inc.

What is the historical Revenue growth
over the last 5 years for Keypath Education International Inc?

What is the historical Net Income growth
over the last 5 years for Keypath Education International Inc?

What is the current Free Cash Flow
of Keypath Education International Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Keypath Education International Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Keypath Education International Inc

Balance Sheet Decomposition
Keypath Education International Inc

Current Assets 53.3m
Cash & Short-Term Investments 41.2m
Receivables 10.5m
Other Current Assets 1.6m
Non-Current Assets 21.4m
PP&E 880k
Intangibles 17.4m
Other Non-Current Assets 3.1m
Current Liabilities 25.5m
Accounts Payable 6.7m
Accrued Liabilities 12.8m
Other Current Liabilities 6m
Non-Current Liabilities 201k
Other Non-Current Liabilities 201k
Efficiency

Earnings Waterfall
Keypath Education International Inc

Revenue
168.1m USD
Operating Expenses
-183.1m USD
Operating Income
-15.1m USD
Other Expenses
-2.7m USD
Net Income
-17.7m USD

Free Cash Flow Analysis
Keypath Education International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 FY 2024, Keypath Education reported a 14% revenue growth year-over-year, driven by a strategic focus on healthcare and the APAC markets. Enrollment increased 6%, despite a net reduction of three partners due to exiting certain markets. Adjusted EBITDA for the year-to-date was a positive $2.7 million, an improvement of $10.5 million from the previous year. The company now expects full-year revenue to be between $137 million to $139 million and adjusted EBITDA to be between $2 million to $4 million. Additionally, Sterling Partners has offered $0.87 per share to acquire all remaining shares, representing a significant premium for current stockholders.

What is Earnings Call?
Fundamental Scores

KED Profitability Score
Profitability Due Diligence

Keypath Education International Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

25/100
Profitability
Score

Keypath Education International Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

KED Solvency Score
Solvency Due Diligence

Keypath Education International Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
55/100
Solvency
Score

Keypath Education International Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KED Price Targets Summary
Keypath Education International Inc

There are no price targets for KED.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for KED?

Click here to dive deeper.

Dividends

Keypath Education International Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for KED is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

KED Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Keypath Education International Inc

Country

United States of America

Industry

Diversified Consumer Services

Market Cap

185.7m AUD

Dividend Yield

0%

Description

Keypath Education International, Inc. operates as an online education services provider that designs and delivers tech-enabled online degree programs. The company is headquartered in Schaumburg, Illinois and currently employs 750 full-time employees. The company went IPO on 2021-06-02. The Company’s principal activity includes online program management (OPM) primarily serving the postgraduate education market of traditional universities. The firm enables universities in Australia, the United States, Canada, the United Kingdom, Malaysia and Singapore to deliver technology-enabled online degrees and programs driven by market-demand. Through end-to-end technology and data-driven service, the Company partners with universities to design, launch and grow online programs that deliver career-relevant skills. The company provides a range of services to university partners, which includes program design and development, marketing, management, student recruitment, student support, clinical placement services and faculty recruitment. The company offers KeypathEDGE, a data analytics platform to improve the experiences of universities and students.

Contact

ILLINOIS
Schaumburg
1933 North Meacham Road, Suite 400
+12244197988
keypathedu.com

IPO

2021-06-02

Employees

750

Officers

Founder, Global CEO & Executive Director
Mr. Stephen C. Fireng
Chief Executive Officer of Australia & Asia-Pacific
Mr. Ryan O'Hare
Interim Chief Accounting Officer, VP & Controller
Ms. Inna Nisenbaum
Chief Technology Officer
Mr. Edward Baughman
Director of Investor Relations
Malcolm McNab
General Counsel & Company Secretary
Mr. Eric Israel
Show More
Chief Operating Officer of Americas Europe
Ms. Jillian Hiller
Senior Managing Director
Mr. Rob Young
Managing Director
Ms. Nancy Ingve
Chief Development Officer of Australia & Asia-Pacific
Dr. Howell Williams
Show Less

See Also

Discover More
What is the Intrinsic Value of one KED stock?

The intrinsic value of one KED stock under the Base Case scenario is 1.532 AUD.

Is KED stock undervalued or overvalued?

Compared to the current market price of 0.865 AUD, Keypath Education International Inc is Undervalued by 44%.

Back to Top