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| 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 |