Xueda (Xiamen) Education Technology Group Valuation

Q: What is the Fair Price of 000526 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

000526 (CN¥42.43) is trading below our estimate of [[fair value]] (CN¥138.18)

Is 000526 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

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 000526 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 000526 (CN¥42.43) is trading below our estimate of fair value (CN¥138.18)

Significantly Below Fair Value: 000526 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 000526?

Key metric: As 000526 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 000526. This is calculated by dividing 000526's market cap by their current earnings.
What is 000526's PE Ratio?
PE Ratio	24.6x
Earnings	CN¥212.48m
Market Cap	CN¥5.23b

000526 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	2x
Enterprise Value/EBITDA	15.4x
PEG Ratio	0.9x

Price to Earnings Ratio vs Peers

How does 000526's PE Ratio compare to its peers?

The above table shows the PE ratio for 000526 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	70.4x
600730 China Hi-Tech Group	200.5x	n/a	CN¥3.8b
605098 Shanghai Action Education TechnologyLTD	15.3x	20.0%	CN¥3.9b
600455 But'one Information CorporationXi'an	45.4x	n/a	CN¥1.5b
002375 Zhejiang Yasha DecorationLtd	20.5x	n/a	CN¥5.3b
000526 Xueda (Xiamen) Education Technology Group	24.6x	26.9%	CN¥5.2b

Price-To-Earnings vs Peers: 000526 is good value based on its Price-To-Earnings Ratio (24.6x) compared to the peer average (70.3x).

Price to Earnings Ratio vs Industry

How does 000526's PE Ratio compare vs other companies in the Asian Consumer Services Industry?

9 Companies	Price / Earnings	Estimated Growth	Market Cap

9 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 000526 is expensive based on its Price-To-Earnings Ratio (24.6x) compared to the Asian Consumer Services industry average (16.4x).

Price to Earnings Ratio vs Fair Ratio

What is 000526'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.

000526 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	24.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 000526's Price-To-Earnings Fair Ratio for valuation analysis.

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 000526 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	CN¥41.84	CN¥62.45 +49.3%	4.4%	CN¥65.70	CN¥59.00	n/a	3
Nov ’25	CN¥48.48	CN¥63.53 +31.0%	6.5%	CN¥68.93	CN¥59.00	n/a	3
Oct ’25	CN¥63.09	CN¥70.31 +11.4%	4.3%	CN¥75.44	CN¥67.88	n/a	4
Sep ’25	CN¥55.06	CN¥70.77 +28.5%	4.7%	CN¥75.44	CN¥67.88	n/a	3
Aug ’25	CN¥56.90	CN¥69.99 +23.0%	1.4%	CN¥70.98	CN¥69.00	n/a	2
Jul ’25	CN¥62.50	CN¥69.99 +12.0%	1.4%	CN¥70.98	CN¥69.00	n/a	2
Jun ’25	n/a	CN¥69.99 0%	1.4%	CN¥70.98	CN¥69.00	n/a	2
May ’25	n/a	CN¥63.49 0%	11.8%	CN¥70.98	CN¥56.00	n/a	2
Apr ’25	n/a	CN¥61.36 0%	8.7%	CN¥66.71	CN¥56.00	n/a	2
Mar ’25	n/a	CN¥56.48 0%	0.8%	CN¥56.95	CN¥56.00	n/a	2

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.