China YuHua Education Valuation

Q: What is the Fair Price of 2YU when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

2YU (€0.06) is trading below our estimate of [[fair value]] (€0.34)

Is 2YU undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

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 2YU when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 2YU (€0.06) is trading below our estimate of fair value (€0.34)

Significantly Below Fair Value: 2YU is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 2YU?

Key metric: As 2YU is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 2YU. This is calculated by dividing 2YU's market cap by their current earnings.
What is 2YU's PE Ratio?
PE Ratio	1.8x
Earnings	CN¥741.23m
Market Cap	CN¥1.31b

2YU 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	0.9x
Enterprise Value/EBITDA	1.7x
PEG Ratio	-0.6x

Price to Earnings Ratio vs Peers

How does 2YU's PE Ratio compare to its peers?

The above table shows the PE ratio for 2YU 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	21.4x
9JK International School Augsburg -ISA- gemeinnützige	26.8x	5.6%	€3.5m
IFA LS Invest	6.6x	n/a	€293.6m
SCTS Suez Canal Company for Technology Settling (S.A.E)	9.3x	n/a	ج.م8.7b
600455 But'one Information CorporationXi'an	42.8x	n/a	CN¥1.4b
2YU China YuHua Education	1.8x	-3.0%	€1.4b

Price-To-Earnings vs Peers: 2YU is good value based on its Price-To-Earnings Ratio (1.8x) compared to the peer average (21.4x).

Price to Earnings Ratio vs Industry

How does 2YU's PE Ratio compare vs other companies in the European Consumer Services Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	17.4x	13.0%
2YU China YuHua Education	1.8x	-3.0%	US$180.70m

3 Companies		Estimated Growth	Market Cap
Industry Avg.	17.4x	13.0%
2YU China YuHua Education	1.8x	-3.0%	US$180.70m

No more companies

Price-To-Earnings vs Industry: 2YU is good value based on its Price-To-Earnings Ratio (1.8x) compared to the Global Consumer Services industry average (17.3x).

Price to Earnings Ratio vs Fair Ratio

What is 2YU'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.

2YU PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	1.8x
Fair PE Ratio	12.4x

Price-To-Earnings vs Fair Ratio: 2YU is good value based on its Price-To-Earnings Ratio (1.8x) compared to the estimated Fair Price-To-Earnings Ratio (12.4x).

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 2YU 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	€0.056	€0.11 +98.4%	15.8%	€0.13	€0.094	n/a	2
Nov ’25	€0.052	€0.11 +113.6%	15.8%	€0.13	€0.094	n/a	2
Oct ’25	€0.049	€0.11 +126.7%	15.8%	€0.13	€0.094	n/a	2
Sep ’25	€0.04	€0.11 +177.7%	15.8%	€0.13	€0.094	n/a	2
Aug ’25	€0.042	€0.11 +167.7%	15.8%	€0.13	€0.094	n/a	2
Jul ’25	€0.041	€0.13 +221.6%	21.4%	€0.16	€0.096	n/a	3
Jun ’25	€0.048	€0.13 +174.2%	21.4%	€0.16	€0.096	n/a	3
May ’25	€0.072	€0.13 +79.6%	21.4%	€0.16	€0.096	n/a	3
Apr ’25	€0.079	€0.16 +99.2%	12.6%	€0.18	€0.13	n/a	3
Mar ’25	€0.06	€0.16 +160.6%	12.6%	€0.18	€0.13	n/a	3
Feb ’25	€0.037	€0.16 +322.6%	12.6%	€0.18	€0.13	n/a	3
Jan ’25	€0.055	€0.16 +193.1%	13.6%	€0.19	€0.13	n/a	4
Dec ’24	€0.06	€0.34 +467.9%	99.0%	€1.10	€0.15	n/a	6
Nov ’24	€0.063	€0.34 +449.7%	99.0%	€1.10	€0.15	€0.052	6
Oct ’24	€0.068	€0.34 +409.0%	99.0%	€1.10	€0.15	€0.049	6
Sep ’24	€0.089	€0.34 +277.9%	100.4%	€1.09	€0.14	€0.04	6
Aug ’24	€0.11	€0.29 +169.2%	104.5%	€1.09	€0.12	€0.042	8
Jul ’24	€0.095	€0.29 +207.7%	104.5%	€1.09	€0.12	€0.041	8
Jun ’24	€0.10	€0.30 +192.0%	104.2%	€1.14	€0.13	€0.048	8
May ’24	€0.14	€0.36 +155.1%	86.2%	€1.13	€0.13	€0.072	8
Apr ’24	€0.15	€0.37 +147.5%	86.2%	€1.16	€0.14	€0.079	8
Mar ’24	€0.14	€0.37 +158.5%	86.2%	€1.17	€0.14	€0.06	8
Feb ’24	n/a	€0.36 0%	88.7%	€1.16	€0.14	€0.037	8
Jan ’24	n/a	€0.35 0%	87.0%	€1.16	€0.14	€0.055	9
Dec ’23	€0.13	€0.40 +216.3%	76.3%	€1.18	€0.16	€0.06	9
Nov ’23	€0.11	€0.38 +251.7%	74.7%	€1.22	€0.16	€0.063	12

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.