D

D2L Inc
TSX:DTOL

Watchlist Manager
D2L Inc
TSX:DTOL
Watchlist
Price: 19.5 CAD 1.04%
Market Cap: 1.1B CAD
Have any thoughts about
D2L Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one DTOL stock under the Base Case scenario is 7.84 CAD. Compared to the current market price of 19.5 CAD, D2L Inc is Overvalued by 60%.

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.

DTOL Relative Value
Base Case
7.84 CAD
Overvaluation 60%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

3.7
P/S
P/S
Price to Sales
3.7
vs History
7
vs Industry
42
Median 3Y
2
Median 5Y
2
Industry
1.2
Forward
3.6
More Details
115.2
P/E
P/E
Price to Earnings
115.2
vs History
7
vs Industry
Median 3Y
-14.1
Median 5Y
-14.1
Industry
15.3
Forward
68.7
More Details
32.8
P/OCF
P/OCF
Price to OCF
32.8
vs History
48
vs Industry
19
Median 3Y
32.2
Median 5Y
32.2
Industry
8.1
More Details
37.7
P/FCFE
P/FCFE
Price to FCFE
37.7
vs History
28
vs Industry
15
Median 3Y
22.1
Median 5Y
22.1
Industry
11.7
More Details
11.8
P/B
P/B
Price to Book Value
11.8
vs History
0
vs Industry
16
Median 3Y
6
Median 5Y
6
Industry
1.6
More Details
3.2
EV/S
EV/S
Enterprise Value to Sales
3.2
vs History
7
vs Industry
55
Median 3Y
1.4
Median 5Y
1.4
Industry
1.3
Forward
3.1
More Details
4.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.7
vs History
10
vs Industry
65
Median 3Y
2.3
Median 5Y
2.3
Industry
2.8
More Details
109.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
109.9
vs History
0
vs Industry
Median 3Y
-13.6
Median 5Y
-13.6
Industry
8.1
Forward
31.1
More Details
296.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
296.3
vs History
0
vs Industry
Median 3Y
-10.8
Median 5Y
-10.8
Industry
10.9
Forward
119.2
More Details
28.5
EV/OCF
EV/OCF
Enterprise Value to OCF
28.5
vs History
41
vs Industry
28
Median 3Y
23.6
Median 5Y
23.6
Industry
8.5
More Details
29.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
29.9
vs History
35
vs Industry
26
Median 3Y
21.1
Median 5Y
21.1
Industry
11.2
More Details
7.9
EV/IC
EV/IC
Enterprise Value to IC
7.9
vs History
12
vs Industry
18
Median 3Y
4.8
Median 5Y
4.8
Industry
1.2
More Details

Multiples Across Competitors

DTOL Competitors Multiples
D2L Inc 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
CA
D2L Inc
TSX:DTOL
1.1B CAD 3.7 115.2 109.9 296.3
ZA
Advtech Ltd
JSE:ADH
17.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
15B USD 21.7 172.4 221.9 259.5
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.4B USD 2.2 26.8 13.8 13.8
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 54.6 21.8 31.7
CN
TAL Education Group
NYSE:TAL
6B USD 3.3 82.5 -194.7 -194.7
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 21.2 14.6 16.5
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
CA
D
D2L Inc
TSX:DTOL
Average P/E: 70.3
115.2
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
48%
N/A
US
Duolingo Inc
NASDAQ:DUOL
172.4
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
54.6
282%
0.2
CN
TAL Education Group
NYSE:TAL
82.5
N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.2
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
CA
D
D2L Inc
TSX:DTOL
Average EV/EBITDA: 61.4
109.9
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
38%
N/A
US
Duolingo Inc
NASDAQ:DUOL
221.9
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.8
161%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.8
94%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -194.7 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.6
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
CA
D
D2L Inc
TSX:DTOL
Average EV/EBIT: 143.4
296.3
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
40%
N/A
US
Duolingo Inc
NASDAQ:DUOL
259.5
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.8
183%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.7
137%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -194.7 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.5
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
DTOL intrinsic value, competitors valuation, and company profile.
DCF Valuation
DTOL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DTOL stock valuation using valuation multiples.
Wall Street Estimates
DTOL 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
DTOL 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 211,100+ 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.