IDP Education Valuation

Is IEL undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of IEL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: IEL (A$12.33) is trading below our estimate of fair value (A$27.04)

Significantly Below Fair Value: IEL is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for IEL?

Key metric: As IEL is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for IEL. This is calculated by dividing IEL's market cap by their current earnings.
What is IEL's PE Ratio?
PE Ratio	25.8x
Earnings	AU$132.75m
Market Cap	AU$3.51b

IEL key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.7x
Enterprise Value/EBITDA	16.3x
PEG Ratio	1.8x

Price to Earnings Ratio vs Peers

How does IEL's PE Ratio compare to its peers?

The above table shows the PE ratio for IEL vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	21.1x
GEM G8 Education	17.2x	14.8%	AU$1.0b
EVO Embark Early Education	17.7x	30.9%	AU$148.6m
KME Kip McGrath Education Centres	19.6x	n/a	AU$25.0m
DMP Domino's Pizza Enterprises	30x	19.5%	AU$2.8b
IEL IDP Education	25.8x	14.1%	AU$3.5b

Price-To-Earnings vs Peers: IEL is expensive based on its Price-To-Earnings Ratio (25.8x) compared to the peer average (21.1x).

Price to Earnings Ratio vs Industry

How does IEL's PE Ratio compare vs other companies in the Global Consumer Services Industry?

27 Companies	Price / Earnings	Estimated Growth	Market Cap

27 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: IEL is expensive based on its Price-To-Earnings Ratio (25.8x) compared to the Global Consumer Services industry average (17.3x).

Price to Earnings Ratio vs Fair Ratio

What is IEL's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

IEL PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	25.8x
Fair PE Ratio	27.4x

Price-To-Earnings vs Fair Ratio: IEL is good value based on its Price-To-Earnings Ratio (25.8x) compared to the estimated Fair Price-To-Earnings Ratio (27.4x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst IEL forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	AU$12.33	AU$18.53 +50.3%	15.0%	AU$23.00	AU$13.00	n/a	13
Nov ’25	AU$13.99	AU$18.53 +32.5%	15.0%	AU$23.00	AU$13.00	n/a	13
Oct ’25	AU$15.95	AU$18.60 +16.6%	15.1%	AU$23.00	AU$13.00	n/a	13
Sep ’25	AU$16.18	AU$18.37 +13.5%	14.1%	AU$23.00	AU$13.00	n/a	14
Aug ’25	AU$15.09	AU$18.39 +21.9%	17.5%	AU$23.00	AU$13.00	n/a	14
Jul ’25	AU$14.88	AU$18.44 +23.9%	17.0%	AU$23.00	AU$13.00	n/a	14
Jun ’25	AU$15.95	AU$20.76 +30.1%	17.2%	AU$25.50	AU$15.00	n/a	14
May ’25	AU$15.89	AU$22.85 +43.8%	18.3%	AU$29.45	AU$16.00	n/a	14
Apr ’25	AU$17.92	AU$23.70 +32.3%	16.5%	AU$29.45	AU$16.00	n/a	15
Mar ’25	AU$19.22	AU$24.02 +25.0%	15.8%	AU$29.45	AU$17.00	n/a	15
Feb ’25	AU$19.29	AU$24.90 +29.1%	13.4%	AU$27.85	AU$16.50	n/a	14
Jan ’25	AU$20.03	AU$26.76 +33.6%	13.6%	AU$31.20	AU$19.00	n/a	14
Dec ’24	AU$22.86	AU$27.07 +18.4%	14.3%	AU$31.20	AU$18.00	n/a	14
Nov ’24	AU$22.06	AU$26.77 +21.3%	14.5%	AU$31.20	AU$18.00	AU$13.99	15
Oct ’24	AU$21.38	AU$27.43 +28.3%	11.9%	AU$31.20	AU$20.00	AU$15.95	14
Sep ’24	AU$25.00	AU$27.97 +11.9%	13.4%	AU$35.50	AU$20.00	AU$16.18	15
Aug ’24	AU$24.76	AU$27.39 +10.6%	16.8%	AU$35.50	AU$18.50	AU$15.09	15
Jul ’24	AU$22.10	AU$27.50 +24.5%	16.9%	AU$35.50	AU$18.50	AU$14.88	15
Jun ’24	AU$20.46	AU$27.57 +34.8%	16.6%	AU$35.50	AU$18.50	AU$15.95	15
May ’24	AU$27.60	AU$32.66 +18.3%	13.6%	AU$37.00	AU$22.50	AU$15.89	14
Apr ’24	AU$27.31	AU$32.89 +20.4%	13.1%	AU$37.00	AU$22.50	AU$17.92	14
Mar ’24	AU$28.13	AU$32.69 +16.2%	13.5%	AU$37.00	AU$22.50	AU$19.22	13
Feb ’24	AU$31.20	AU$32.73 +4.9%	13.9%	AU$38.00	AU$22.00	AU$19.29	13
Jan ’24	AU$27.18	AU$32.70 +20.3%	14.0%	AU$38.00	AU$22.00	AU$20.03	13
Dec ’23	AU$29.35	AU$32.52 +10.8%	14.2%	AU$38.00	AU$21.20	AU$22.86	13
Nov ’23	AU$29.38	AU$32.63 +11.1%	14.3%	AU$38.00	AU$21.20	AU$22.06	13

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.