A

Academy of Learning Co
SAU:9541

Watchlist Manager
Academy of Learning Co
SAU:9541
Watchlist
Price: 8.5 SAR -0.47% Market Closed
Market Cap: 765m SAR
Have any thoughts about
Academy of Learning Co?
Write Note

Relative Value

The Relative Value of one Academy of Learning Co stock under the Base Case scenario is 7.27 SAR. Compared to the current market price of 8.5 SAR, Academy of Learning Co is Overvalued by 14%.

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.

Relative Value
Base Case
7.27 SAR
Overvaluation 14%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
43
vs Industry
6
Median 3Y
8.2
Median 5Y
8.2
Industry
1.2
Forward
5.4
vs History
30
vs Industry
17
Median 3Y
26.6
Median 5Y
26.6
Industry
15.7
Forward
32.1
vs History
26
vs Industry
7
Median 3Y
31
Median 5Y
31
Industry
8.2
vs History
vs Industry
9
Median 3Y
-26.3
Median 5Y
-26.3
Industry
11.7
vs History
30
vs Industry
9
Median 3Y
6.7
Median 5Y
6.7
Industry
1.6
vs History
36
vs Industry
7
Median 3Y
8.3
Median 5Y
8.3
Industry
1.4
Forward
5.5
vs History
36
vs Industry
9
Median 3Y
13.4
Median 5Y
13.4
Industry
2.9
vs History
30
vs Industry
12
Median 3Y
20.8
Median 5Y
20.8
Industry
8.1
vs History
26
vs Industry
14
Median 3Y
25.7
Median 5Y
25.7
Industry
10.8
Forward
25.2
vs History
26
vs Industry
6
Median 3Y
30.8
Median 5Y
30.8
Industry
8.6
vs History
vs Industry
9
Median 3Y
-39.1
Median 5Y
-39.1
Industry
11.2
vs History
73
vs Industry
11
Median 3Y
6.4
Median 5Y
6.4
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Academy of Learning Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SA
Academy of Learning Co
SAU:9541
765m SAR 8.2 26.7 20.9 26.3
ZA
Advtech Ltd
JSE:ADH
18.5B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
13.8B USD 20.1 159.4 203.1 237.5
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.8B USD 2.1 25 12.1 12.1
ZA
Curro Holdings Ltd
JSE:COH
7.4B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.6B USD 2.5 56.2 22.3 32.5
ZA
Stadio Holdings Ltd
JSE:SDO
5.9B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
5.7B USD 3.1 78.5 -168.6 -168.6
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
US
Stride Inc
NYSE:LRN
4.7B USD 2.2 19.7 11.5 15.9
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.7B USD 4.6 20.8 14.2 16.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SA
A
Academy of Learning Co
SAU:9541
Average EV/EBITDA: 45.8
20.9
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
11%
N/A
US
Duolingo Inc
NASDAQ:DUOL
203.1
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
12.1
39%
0.3
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
22.3
24%
0.9
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -168.6 N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
US
Stride Inc
NYSE:LRN
11.5
21%
0.5
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SA
A
Academy of Learning Co
SAU:9541
Average EV/EBIT: 101.5
26.3
45%
0.6
ZA
A
Advtech Ltd
JSE:ADH
Not Available
12%
N/A
US
Duolingo Inc
NASDAQ:DUOL
237.5
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
12.1
41%
0.3
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
32.5
33%
1
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -168.6 N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4
US
Stride Inc
NYSE:LRN
15.9
29%
0.5
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.1
N/A N/A