Phoenix Education Partners, Inc. (PXED)
Services-Educational Services · Consumer Discretionary · $487M
Intrinsic Value (Consensus)
$15.51
Current Price
$13.60
Margin of Safety
+14%
14% Below Intrinsic Value
Value: $16
Price: $14
Valuation Model Estimates
Current Price: $13.60
DCF (Discounted Cash Flow)
$30.70
Graham Number
$11.15
Earnings Power Value
$6.60
Relative Value (P/E)
$13.60
Dividend Discount Model
Not applicable
—
Consensus Value
$15.51
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $0.68
- EPS (Forward)
- $0.71
- Book Value
- $8.13
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 9.0%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance