LAUREATE EDUCATION, INC. (LAUR)
Services-Educational Services · Consumer Discretionary · $5.0B
Intrinsic Value (Consensus)
$25.83
Current Price
$35.74
Margin of Safety
-27.7%
27.7% Above Intrinsic Value
Value: $26
Price: $36
Valuation Model Estimates
Current Price: $35.74
DCF (Discounted Cash Flow)
$28.19
Graham Number
$19.00
Earnings Power Value
$18.35
Relative Value (P/E)
$37.80
Dividend Discount Model
$1.72
Consensus Value
$25.83
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
65
Profitability
22/25
Strength
24/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Strong profitability — ROE of 24% (above 20% is excellent)
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $1.89
- EPS (Forward)
- $1.93
- Book Value
- $8.49
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 23.7%
- Debt/Equity
- 6%
- Revenue Growth
- 8.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance