Laureate Education, Inc. (LAUR) DCF Valuation

Laureate Education, Inc. (LAUR) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Laureate Education, Inc. (LAUR) 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:

Engineered for accuracy, our (LAUR) DCF Calculator enables you to assess the valuation of Laureate Education, Inc. using real-world financial data, offering complete flexibility to modify all essential parameters for improved 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 3,250.3 1,024.9 1,086.7 1,242.3 1,484.3 1,378.0 1,279.3 1,187.7 1,102.7 1,023.7
Revenue Growth, % 0 -68.47 6.03 14.32 19.48 -7.16 -7.16 -7.16 -7.16 -7.16
EBITDA 321.4 -126.2 54.0 350.8 378.3 155.1 144.0 133.7 124.1 115.2
EBITDA, % 9.89 -12.32 4.97 28.24 25.49 11.25 11.25 11.25 11.25 11.25
Depreciation 316.0 223.7 145.3 88.5 102.9 162.5 150.9 140.1 130.1 120.7
Depreciation, % 9.72 21.83 13.37 7.13 6.93 11.79 11.79 11.79 11.79 11.79
EBIT 5.4 -349.9 -91.2 262.3 275.4 -7.5 -6.9 -6.4 -6.0 -5.5
EBIT, % 0.16555 -34.14 -8.4 21.11 18.56 -0.541 -0.541 -0.541 -0.541 -0.541
Total Cash 339.6 750.1 324.8 85.2 89.4 348.4 323.4 300.3 278.8 258.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 81.9 126.4 182.5 113.0 107.3
Account Receivables, % 2.52 12.34 16.79 9.09 7.23
Inventories 83.8 435.0 .0 .0 .0 124.1 115.2 106.9 99.3 92.2
Inventories, % 2.58 42.44 0.000000092 0 0 9 9 9 9 9
Accounts Payable 63.4 41.1 26.9 42.8 43.2 40.8 37.9 35.1 32.6 30.3
Accounts Payable, % 1.95 4.01 2.47 3.45 2.91 2.96 2.96 2.96 2.96 2.96
Capital Expenditure -155.6 -74.6 -50.4 -52.8 -56.4 -68.2 -63.3 -58.8 -54.6 -50.7
Capital Expenditure, % -4.79 -7.28 -4.64 -4.25 -3.8 -4.95 -4.95 -4.95 -4.95 -4.95
Tax Rate, % 57.72 57.72 57.72 57.72 57.72 57.72 57.72 57.72 57.72 57.72
EBITAT .8 -249.0 -187.8 74.2 116.5 -3.8 -3.5 -3.3 -3.1 -2.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 58.9 -517.9 271.8 195.4 168.9 -60.9 99.4 92.3 85.7 79.6
WACC, % 7.22 7.65 7.86 7.33 7.43 7.5 7.5 7.5 7.5 7.5
PV UFCF
SUM PV UFCF 223.3
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 80
Terminal Value 1,237
Present Terminal Value 861
Enterprise Value 1,085
Net Debt 493
Equity Value 591
Diluted Shares Outstanding, MM 158
Equity Value Per Share 3.75

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.

No products were found matching.