Laureate Education, Inc. (LAUR) DCF Valuation

Laureate Education, Inc. (Laur) DCF -Bewertung

US | Consumer Defensive | Education & Training Services | NASDAQ
Laureate Education, Inc. (LAUR) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Laureate Education, Inc. (LAUR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Unser (Laur) DCF-Taschenrechner (Laur) für Genauigkeit ermöglicht es Ihnen, die Bewertung von Laureate Education, Inc. unter Verwendung realer Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,024.9 1,086.7 1,242.3 1,484.3 1,566.6 1,744.3 1,942.2 2,162.5 2,407.8 2,680.9
Revenue Growth, % 0 6.03 14.32 19.48 5.55 11.34 11.34 11.34 11.34 11.34
EBITDA -126.2 54.0 350.8 378.3 537.8 281.6 313.5 349.1 388.7 432.7
EBITDA, % -12.32 4.97 28.24 25.49 34.33 16.14 16.14 16.14 16.14 16.14
Depreciation 223.7 145.3 88.5 102.9 105.2 195.2 217.4 242.1 269.5 300.1
Depreciation, % 21.83 13.37 7.13 6.93 6.72 11.19 11.19 11.19 11.19 11.19
EBIT -349.9 -91.2 262.3 275.4 432.6 86.3 96.1 107.0 119.1 132.7
EBIT, % -34.14 -8.4 21.11 18.56 27.61 4.95 4.95 4.95 4.95 4.95
Total Cash 750.1 324.8 85.2 89.4 91.4 424.9 473.1 526.7 586.5 653.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 126.4 182.5 113.0 107.3 98.9
Account Receivables, % 12.34 16.79 9.09 7.23 6.31
Inventories 435.0 .0 .0 .0 .0 148.1 164.9 183.6 204.4 227.6
Inventories, % 42.44 0.000000092 0 0 0 8.49 8.49 8.49 8.49 8.49
Accounts Payable 41.1 26.9 42.8 43.2 35.3 52.7 58.6 65.3 72.7 81.0
Accounts Payable, % 4.01 2.47 3.45 2.91 2.26 3.02 3.02 3.02 3.02 3.02
Capital Expenditure -74.6 -50.4 -52.8 -56.4 -71.9 -85.7 -95.4 -106.2 -118.3 -131.7
Capital Expenditure, % -7.28 -4.64 -4.25 -3.8 -4.59 -4.91 -4.91 -4.91 -4.91 -4.91
Tax Rate, % 28.47 28.47 28.47 28.47 28.47 28.47 28.47 28.47 28.47 28.47
EBITAT -249.0 -187.8 74.2 116.5 309.4 54.1 60.2 67.0 74.6 83.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -620.2 271.8 195.4 168.9 343.3 -48.8 150.9 168.0 187.1 208.3
WACC, % 7.61 7.75 7.38 7.46 7.61 7.56 7.56 7.56 7.56 7.56
PV UFCF
SUM PV UFCF 504.5
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 210
Terminal Value 3,207
Present Terminal Value 2,227
Enterprise Value 2,732
Net Debt 336
Equity Value 2,396
Diluted Shares Outstanding, MM 154
Equity Value Per Share 15.57

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Laureate Education, Inc.'s (LAUR) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for your convenience.
  • Customizable and Professional: A sleek Excel model that adjusts to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life LAUR Financials: Pre-filled historical and projected data for Laureate Education, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Laureate Education’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Laureate Education’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Open the Template: Download and open the Excel file featuring Laureate Education, Inc.'s (LAUR) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as enrollment growth rates, WACC, and capital investments.
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV for Laureate Education, Inc. (LAUR).
  • 4. Test Scenarios: Evaluate various forecasts to assess different valuation outcomes for Laureate Education, Inc. (LAUR).
  • 5. Use with Confidence: Deliver professional valuation insights to reinforce your decision-making for Laureate Education, Inc. (LAUR).

Why Choose This Calculator for Laureate Education, Inc. (LAUR)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for the education sector.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Laureate’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and education sector consultants.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Laureate Education, Inc. (LAUR).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Laureate Education, Inc. (LAUR).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Education Sector Enthusiasts: Gain insights into how educational companies like Laureate Education, Inc. (LAUR) are valued in the market.

What the Template Contains

  • Pre-Filled DCF Model: Laureate Education’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Laureate Education’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

Es wurden keine passenden Produkte gefunden.