IDP Education

English will always be needed.

Sun

Not Invested

Community Contributor

Published

25 Jun 25

Updated

25 Jun 25

Sun's Fair Value

AU$6.00

23.8% undervalued

25 Jun

AU$4.57

-69.6%

8.0%

Author's Valuation

AU$6.0

23.8% undervalued

Sun's Fair Value

Narrative

Updates0

Sun'sFair Value

AU$6.0

23.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

7.04%

Consumer Services revenue growth rate

0.42%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.33%

Calculation

AU$227.17m

Earnings '30

10.56x

PE Ratio '30

AU$2.40b

Market Cap '30

AU$2.40b

Market Cap '30

278.59m

No. shares '30

AU$8.61

Share Price '30

AU$8.61 Share Price '30

Discounted to 2025 @ 7.50% p.a.

AU$6.00

Fair Value '25