Grand Canyon Education, Inc. (LOPE)
Services-Educational Services · Consumer Discretionary · $4.1B
Intrinsic Value (Consensus)
$102.92
Current Price
$154.20
Margin of Safety
-33.3%
33.3% Above Intrinsic Value
Value: $103
Price: $154
Valuation Model Estimates
Current Price: $154.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance