Strategic Education, Inc. (STRA) DCF Valuation

Strategic Education, Inc. (STRA) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Strategic Education, Inc. (STRA) Bundle

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

TOTAL:

Evaluate Strategic Education, Inc. (STRA) financial outlook like an expert! This (STRA) DCF Calculator comes with pre-filled financials and offers full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 997.1 1,027.7 1,131.7 1,065.5 1,132.9 1,171.6 1,211.6 1,253.0 1,295.8 1,340.1
Revenue Growth, % 0 3.06 10.12 -5.85 6.33 3.42 3.42 3.42 3.42 3.42
EBITDA 237.3 244.7 214.0 137.1 167.4 220.7 228.2 236.0 244.1 252.4
EBITDA, % 23.8 23.81 18.91 12.87 14.78 18.83 18.83 18.83 18.83 18.83
Depreciation 104.9 109.2 103.4 63.1 57.3 96.7 100.0 103.4 106.9 110.6
Depreciation, % 10.52 10.62 9.14 5.92 5.06 8.25 8.25 8.25 8.25 8.25
EBIT 132.5 135.5 110.6 74.0 110.1 124.0 128.2 132.6 137.1 141.8
EBIT, % 13.28 13.19 9.77 6.94 9.72 10.58 10.58 10.58 10.58 10.58
Total Cash 454.6 195.1 275.4 222.8 208.2 300.4 310.7 321.3 332.2 343.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 51.5 51.6 51.6 63.0 76.1
Account Receivables, % 5.17 5.02 4.56 5.91 6.72
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0.0000000884 0.0000000939 0 0.0000000364 0.0000000364 0.0000000364 0.0000000364 0.0000000364
Accounts Payable 47.5 64.0 45.3 45.8 49.2 55.4 57.3 59.3 61.3 63.4
Accounts Payable, % 4.76 6.23 4.01 4.3 4.35 4.73 4.73 4.73 4.73 4.73
Capital Expenditure -38.7 -46.8 -49.4 -43.2 -36.9 -47.1 -48.7 -50.4 -52.1 -53.9
Capital Expenditure, % -3.88 -4.56 -4.37 -4.05 -3.26 -4.02 -4.02 -4.02 -4.02 -4.02
Tax Rate, % 30.71 30.71 30.71 30.71 30.71 30.71 30.71 30.71 30.71 30.71
EBITAT 86.9 102.6 79.5 49.6 76.3 86.7 89.6 92.7 95.9 99.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 149.0 181.4 114.8 58.7 87.0 154.4 140.6 145.4 150.3 155.5
WACC, % 6.8 6.84 6.82 6.8 6.81 6.81 6.81 6.81 6.81 6.81
PV UFCF
SUM PV UFCF 614.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 159
Terminal Value 3,295
Present Terminal Value 2,370
Enterprise Value 2,984
Net Debt 45
Equity Value 2,939
Diluted Shares Outstanding, MM 24
Equity Value Per Share 122.69

What You Will Get

  • Comprehensive STRA Financial Data: Pre-filled with Strategic Education’s historical and projected data for in-depth analysis.
  • Fully Customizable Template: Easily adjust key inputs such as enrollment growth, operating margins, and tuition rates.
  • Instant Calculations: Observe STRA’s intrinsic value update in real-time as you make adjustments.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants seeking precise DCF outcomes.
  • User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive Financial Data: Gain access to precise historical metrics and future forecasts for Strategic Education, Inc. (STRA).
  • Adjustable Forecast Inputs: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries designed to help you visualize valuation outcomes.
  • Suitable for All Experience Levels: A straightforward, user-friendly format tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Strategic Education, Inc. (STRA) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Strategic Education, Inc.'s (STRA) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Strategic Education, Inc. (STRA)?

  • Designed for Educators: A specialized tool tailored for educators, administrators, and financial analysts.
  • Comprehensive Data: Strategic Education’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
  • User-Friendly: Clear, step-by-step instructions make navigation simple.

Who Should Use This Product?

  • Investors: Accurately assess the fair value of Strategic Education, Inc. (STRA) before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Strategic Education, Inc. (STRA).
  • Consultants: Easily customize the template for valuation reports tailored to clients interested in Strategic Education, Inc. (STRA).
  • Entrepreneurs: Discover insights into financial modeling practices utilized by leading education companies like Strategic Education, Inc. (STRA).
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to the education sector, including Strategic Education, Inc. (STRA).

What the Template Contains

  • Preloaded STRA Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.