Laureate Education, Inc.
S&P 600
$36.13
+0.99%
Delayed · cached 15 min
Fair value analysis
LAUR
Laureate Education, Inc.
$36.13
Close used for this calculation
$33.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
$33.45
Near FV▼ -7.4% against the close used
Model range $9.96 – $37.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$9.96Fair value$33.45Bull$37.80
FairClose
52-week traded range
52W low $28.8752W high $40.46
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Laureate Education, Inc. closed at $36.13, 8.0% above the consensus fair value of $33.45 drawn from 7 valuation models.
Financial DNA score 57/100 — Good. P/E of 19.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$33.10
-8.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
$37.80
+4.6%
EPS × 20x (sector P/E)
EPS=1.89, Sector P/E=20x
Peter Lynch (PEG)
$9.96
-72.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1.89, g=5.3%
EV/EBITDA
$33.93
-6.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=505.6M
Book Value (P/B)
$25.25
-30.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8.16, ROE=24.7%, g=3%, r=10%
Reverse DCF
$36.13
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: -5.3%
Margin of Safety
$26.59
-26.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35.45, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.