
New Oriental Education & Technology Group Inc
NYSE:EDU

Intrinsic Value
The intrinsic value of one
EDU
stock under the Base Case scenario is
67.47
USD.
Compared to the current market price of 44.82 USD,
New Oriental Education & Technology Group Inc
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
New Oriental Education & Technology Group Inc
Fundamental Analysis



Revenue & Expenses Breakdown
New Oriental Education & Technology Group Inc
Balance Sheet Decomposition
New Oriental Education & Technology Group Inc
Current Assets | 5.4B |
Cash & Short-Term Investments | 4.7B |
Receivables | 41.1m |
Other Current Assets | 618m |
Non-Current Assets | 2.3B |
Long-Term Investments | 501.1m |
PP&E | 1.4B |
Intangibles | 119.7m |
Other Non-Current Assets | 216.2m |
Free Cash Flow Analysis
New Oriental Education & Technology Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
New Oriental Education & Technology Group Inc
Revenue
|
4.8B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
2.5B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
406.4m
USD
|
Other Expenses
|
-14.9m
USD
|
Net Income
|
391.5m
USD
|
EDU Profitability Score
Profitability Due Diligence
New Oriental Education & Technology Group Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
New Oriental Education & Technology Group Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
EDU Solvency Score
Solvency Due Diligence
New Oriental Education & Technology Group Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
New Oriental Education & Technology Group Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EDU Price Targets Summary
New Oriental Education & Technology Group Inc
According to Wall Street analysts, the average 1-year price target for
EDU
is 70.45 USD
with a low forecast of 41.41 USD and a high forecast of 104.38 USD.
Dividends
Current shareholder yield for EDU 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?
The intrinsic value of one
EDU
stock under the Base Case scenario is
67.47
USD.
Compared to the current market price of 44.82 USD,
New Oriental Education & Technology Group Inc
is
Undervalued by 34%.