LAUREATE EDUCATION, INC. (LAUR)

Services-Educational Services

Latest Price

$36.76

TTM P/E

16.71

Normalized P/E

23.50

Div Yield

Book Value

8.20

P/B Ratio

4.48

Valuation metrics

EPS: $1.89

Book value / share: $8.31

Formula: √(22.5 × EPS × BVPS)

Graham Number

$18.80

49% downside

Norm. op. income: $326M (median of 7yr)

Tax rate: 42%

Discount rate: 10%

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

Earnings Power Value

$13.82

62% downside

Base FCF: $178M (median of recent 5yr)

Growth: 13%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$38.10

+4% upside

EPS: $1.89

Target P/E: 24×

Formula: EPS × P/E

P/E Fair Value

$45.36

+23% upside

95.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
FMR LLC	20.36M	$739.0M	14.78%	+1.28M	2026-06-30
BlackRock, Inc.	20.30M	$737.0M	14.74%	-679.3K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	6.76M	$245.0M	4.91%	-274.5K	2026-06-30
CPV Partners, LLC	5.69M	$206.0M	4.13%	--	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	5.46M	$198.0M	3.96%	-122.5K	2026-06-30
STATE STREET CORP	5.12M	$186.0M	3.72%	+74.6K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	4.21M	$152.0M	3.05%	+17.2K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	3.74M	$135.0M	2.71%	-13.0K	2026-06-30
Van Berkom & Associates Inc.	2.73M	$99.0M	1.98%	-376.1K	2026-06-30
ALLIANCEBERNSTEIN L.P.	2.39M	$83.0M	1.74%	-1.24M	2026-06-30