Grand Canyon Education, Inc. (LOPE)
Services-Educational Services · Consumer Discretionary · $3.9B
Intrinsic Value (Consensus)
$102.92
Current Price
$144.39
Margin of Safety
-28.7%
28.7% Above Intrinsic Value
Value: $103
Price: $144
Valuation Model Estimates
Current Price: $144.39
DCF (Discounted Cash Flow)
$112.99
Graham Number
$69.66
Earnings Power Value
$74.85
Relative Value (P/E)
$154.20
Dividend Discount Model
Not applicable
—
Consensus Value
$102.92
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
68
Profitability
25/25
Strength
24/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Strong profitability — ROE of 29% (above 20% is excellent)
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $7.71
- EPS (Forward)
- $7.86
- Book Value
- $27.97
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 28.9%
- Debt/Equity
- 14%
- Revenue Growth
- 7.1%
- Earnings Growth
- 2.0%
- 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