Legacy Education Inc. (LGCY)
Services-Educational Services · Consumer Discretionary · $141M
Intrinsic Value (Consensus)
$9.44
Current Price
$11.15
Margin of Safety
-15.3%
15.3% Above Intrinsic Value
Value: $9
Price: $11
Valuation Model Estimates
Current Price: $11.15
DCF (Discounted Cash Flow)
$13.66
Graham Number
$6.57
Earnings Power Value
$5.73
Relative Value (P/E)
$11.80
Dividend Discount Model
Not applicable
—
Consensus Value
$9.44
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.3%
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
77
Profitability
22/25
Strength
24/25
Valuation
9/25
Growth
22/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $0.59
- EPS (Forward)
- $0.66
- Book Value
- $3.25
- P/E Ratio
- 20.0
- Forward P/E
- 18.0
- PEG Ratio
- —
- ROE
- 18.4%
- Debt/Equity
- 3%
- Revenue Growth
- 39.5%
- Earnings Growth
- 11.3%
- Dividend Yield
- N/A
- 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