New Oriental Education & Technology Group Inc. (EDU)

Services-Educational Services

Latest Price

$56.26

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

Norm. op. income: $306M (median of 7yr)

Tax rate: 27%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$2.43

96% downside

Base FCF: $764M (median of recent 5yr)

Growth: -1%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$6.28

89% downside

3.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
First Beijing Investment Ltd	8.73M	$400.0M	0.55%	-261.3K	2026-06-30
Invesco Ltd.	4.82M	$221.0M	0.30%	-40.6K	2026-06-30
Aspex Management (HK) Ltd	4.52M	$207.0M	0.29%	-9.1K	2026-06-30
Discerene Group LP	3.08M	$141.0M	0.19%	+1.19M	2026-06-30
RENAISSANCE TECHNOLOGIES LLC	2.86M	$131.0M	0.18%	-90.7K	2026-06-30
Orbis Allan Gray Ltd	2.16M	$99.0M	0.14%	+991.5K	2026-06-30
ALKEON CAPITAL MANAGEMENT LLC	1.73M	$79.0M	0.11%	--	2026-06-30
UBS Group AG	1.70M	$78.0M	0.11%	+461.8K	2026-06-30
UBS AM, a distinct business unit of UBS ASSET MANAGEMENT AMERICAS LLC	1.48M	$67.0M	0.09%	-114.4K	2026-06-30
FEDERATED HERMES, INC.	1.45M	$66.0M	0.09%	+12.1K	2026-06-30