IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

LAUREATE EDUCATION, INC. (LAUR)

Services-Educational Services

Latest Price
$35.86
TTM P/E
16.30
Normalized P/E
22.93
Div Yield
--
Book Value
8.20
P/B Ratio
4.37

Valuation metrics

adjust assumptions →
EPS: $1.89
Book value / share: $8.31
Formula: √(22.5 × EPS × BVPS)
Graham Number
$18.80
48% 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
61% 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
+6% upside
EPS: $1.89
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$43.47
+21% upside

Institutional Ownership

95.0% held by institutions
InstitutionSharesValueOwnership %ChangeFiling Date
FMR LLC20.36M$739.0M14.78%+1.28M2026-06-30
BlackRock, Inc.20.30M$737.0M14.74%-679.3K2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC6.76M$245.0M4.91%-274.5K2026-06-30
CPV Partners, LLC5.69M$206.0M4.13%--2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC5.46M$198.0M3.96%-122.5K2026-06-30
STATE STREET CORP5.12M$186.0M3.72%+74.6K2026-06-30
DIMENSIONAL FUND ADVISORS LP4.21M$152.0M3.05%+17.2K2026-06-30
GEODE CAPITAL MANAGEMENT, LLC3.74M$135.0M2.71%-13.0K2026-06-30
Van Berkom & Associates Inc.2.73M$99.0M1.98%-376.1K2026-06-30
ALLIANCEBERNSTEIN L.P.2.39M$83.0M1.74%-1.24M2026-06-30
View all institutional holders →