investorscraft@gmail.com

Intrinsic Value of Laureate Education, Inc. (LAUR)

Previous Close$23.57
Intrinsic Value
Upside potential
Previous Close
$23.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Laureate Education, Inc. operates as a global leader in higher education, offering undergraduate and graduate programs across multiple disciplines. The company primarily generates revenue through tuition fees and auxiliary services, serving students in Latin America and other emerging markets. Its institutions, including Universidad del Valle de México and Universidad Peruana de Ciencias Aplicadas, emphasize career-oriented education, leveraging strong local brand recognition and accreditation. Laureate differentiates itself through scalable online and hybrid learning models, catering to working professionals and traditional students. The company benefits from demographic tailwinds in emerging economies, where demand for tertiary education outpaces supply. Its market position is reinforced by strategic partnerships with employers and governments, ensuring curriculum relevance and graduate employability. Despite competition from public universities and local players, Laureate maintains a competitive edge through technology-enabled delivery and international accreditation standards.

Revenue Profitability And Efficiency

In FY 2024, Laureate reported revenue of $1.57 billion, with net income of $296.5 million, reflecting a net margin of approximately 18.9%. Diluted EPS stood at $1.92, demonstrating robust profitability. Operating cash flow was $232.7 million, while capital expenditures totaled $71.9 million, indicating disciplined reinvestment. The company’s efficiency metrics suggest effective cost management, particularly in scaling its digital infrastructure and optimizing campus operations.

Earnings Power And Capital Efficiency

Laureate’s earnings power is underscored by its ability to convert revenue into strong net income, supported by high-margin auxiliary services and operational leverage. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, enabling reinvestment in growth initiatives while maintaining profitability. This balance positions Laureate to fund expansion without excessive reliance on external financing.

Balance Sheet And Financial Health

Laureate’s balance sheet remains solid, with $91.4 million in cash and equivalents and total debt of $427.4 million. The debt level appears manageable given the company’s cash flow generation and profitability. The absence of dividends allows for greater financial flexibility, supporting potential growth investments or debt reduction. Overall, the financial health is stable, with no immediate liquidity concerns.

Growth Trends And Dividend Policy

Laureate’s growth is driven by increasing enrollment and expansion of online programs, particularly in Latin America. The company does not pay dividends, opting to reinvest earnings into strategic initiatives, including technology upgrades and market expansion. This aligns with its focus on long-term value creation through scalable education models and geographic diversification.

Valuation And Market Expectations

The market likely values Laureate based on its earnings growth potential in emerging markets and its asset-light, scalable model. With a diluted EPS of $1.92 and no dividend yield, investors may prioritize capital appreciation. The company’s valuation reflects expectations of sustained enrollment growth and margin stability, supported by its strong market position.

Strategic Advantages And Outlook

Laureate’s strategic advantages include its established brand portfolio, hybrid learning capabilities, and deep regional expertise. The outlook remains positive, driven by rising demand for higher education in its core markets and the scalability of its digital platforms. Challenges include regulatory risks and competitive pressures, but the company’s focus on employability and innovation positions it well for sustained growth.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount