Previous Close | $23.57 |
Intrinsic Value | $2.22 |
Upside potential | -91% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |