Four Seasons Education (Cayman) Inc. (FEDU)

Services-Educational Services

Latest Price

$10.01

TTM P/E

50.05

Normalized P/E

50.05

Div Yield

2.30%

Book Value

P/B Ratio

Valuation metrics

EPS: $1.34

Book value / share: $20.94

Formula: √(22.5 × EPS × BVPS)

Graham Number

$25.13

+151% upside

Base FCF: $29M (median of recent 5yr)

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

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$101.32

+912% upside

EPS: $1.34

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$20.10

+101% upside

0.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
WELLS FARGO & COMPANY/MN	250	--	0.00%	-375	2026-06-30
UBS Group AG	174	--	0.00%	-126	2026-06-30
BNP PARIBAS FINANCIAL MARKETS	100	--	0.00%	--	2026-06-30
MORGAN STANLEY	100	--	0.00%	--	2026-06-30
Arax Advisory Partners	36	--	0.00%	--	2026-06-30