Cruzeiro do Sul Educacional SA
BOVESPA:CSED3

Watchlist Manager
Cruzeiro do Sul Educacional SA Logo
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Watchlist
Price: 3.11 BRL 0.65% Market Closed
Market Cap: 1.1B BRL
Have any thoughts about
Cruzeiro do Sul Educacional SA?
Write Note

Relative Value

The Relative Value of one CSED3 stock under the Base Case scenario is 10.02 BRL. Compared to the current market price of 3.11 BRL, Cruzeiro do Sul Educacional SA is Undervalued by 69%.

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.

CSED3 Relative Value
Base Case
10.02 BRL
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
67
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
Forward
0.4
vs History
82
vs Industry
37
Median 3Y
21.8
Median 5Y
20.8
Industry
15.6
Forward
5.3
vs History
85
vs Industry
58
Median 3Y
2.6
Median 5Y
2.8
Industry
8.1
vs History
14
vs Industry
46
Median 3Y
-11.4
Median 5Y
-11.3
Industry
12.1
vs History
80
vs Industry
54
Median 3Y
1
Median 5Y
1.1
Industry
1.6
vs History
85
vs Industry
44
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
Forward
1
vs History
87
vs Industry
48
Median 3Y
2.6
Median 5Y
2.8
Industry
2.9
vs History
87
vs Industry
50
Median 3Y
4.3
Median 5Y
4.6
Industry
8.2
Forward
3.4
vs History
89
vs Industry
46
Median 3Y
7.3
Median 5Y
7.6
Industry
11
Forward
5.1
vs History
74
vs Industry
45
Median 3Y
5
Median 5Y
5.2
Industry
8.6
vs History
80
vs Industry
36
Median 3Y
7.2
Median 5Y
7.3
Industry
11.3
vs History
68
vs Industry
56
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

CSED3 Competitors Multiples
Cruzeiro do Sul Educacional SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
1.1B BRL 0.5 7 3.5 5.5
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
14.6B USD 21.2 168.8 217 253.8
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3B USD 2.2 26.5 13.6 13.6
ZA
Curro Holdings Ltd
JSE:COH
7.9B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.4B USD 2.4 55 21.9 31.9
CN
TAL Education Group
NYSE:TAL
5.9B USD 3.2 81.6 -189.6 -189.6
ZA
Stadio Holdings Ltd
JSE:SDO
5.9B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.8B USD 4.7 21.3 14.7 16.6
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 11.2 15.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Average EV/EBITDA: 45.5
3.5
10%
0.4
ZA
A
Advtech Ltd
JSE:ADH
Not Available
11%
N/A
US
Duolingo Inc
NASDAQ:DUOL
217
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.6
38%
0.4
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.9
25%
0.9
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -189.6 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.7
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
US
Stride Inc
NYSE:LRN
11.2
21%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Cruzeiro do Sul Educacional SA
BOVESPA:CSED3
Average EV/EBIT: 101
5.5
16%
0.3
ZA
A
Advtech Ltd
JSE:ADH
Not Available
12%
N/A
US
Duolingo Inc
NASDAQ:DUOL
253.8
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.6
41%
0.3
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.9
33%
1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -189.6 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4
US
Stride Inc
NYSE:LRN
15.4
28%
0.5

See Also

Discover More
Back to Top