Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
AACG
Deeply overvalued
ATA Creativity Global
Price$0.69
Model IV$0.25
P/IV3.25
Premium +178%
Return to IV: -64.1%
Market implies +12.1%/yr
vs model +4.8% · above model
AFYA
Deeply undervalued
Afya Ltd
Price$14.75
Model IV$68.79
P/IV0.19
Discount 79%
Return to IV: +366.4%
Market implies -13.2%/yr
vs model +9.5% · below model
AMBO
Valuation N/A
Ambow Education Holding Ltd.
Price$1.85
Model IV—
P/IV—
Market implies +37.5%/yr
APEI
Fairly valued
AMERICAN PUBLIC EDUCATION INC
Price$47.87
Model IV$43.55
P/IV0.94
Premium +10%
Return to IV: -9.0%
Market implies +6.0%/yr
vs model +7.0% · in line
BOXL
Valuation N/A
Boxlight Corp
Price$3.33
Model IV—
P/IV—
Market implies -50.0%/yr
vs model +2.0% · below model
BSAA
Valuation N/A
BEST SPAC I Acquisition Corp.
Price$11.00
Model IV—
P/IV—
Limited data — see page
BSAAR
Valuation N/A
BEST SPAC I Acquisition Corp.
Price$0.10
Model IV—
P/IV—
Limited data — see page
BSAAU
Valuation N/A
BEST SPAC I Acquisition Corp.
Price$11.60
Model IV—
P/IV—
Limited data — see page
CHGG
Valuation N/A
CHEGG, INC
Price$0.74
Model IV—
P/IV—
Market implies +25.4%/yr
COE
Valuation N/A
51Talk Online Education Group
Price$12.22
Model IV—
P/IV—
Market implies +24.8%/yr
CVSA
Deeply undervalued
Covista Inc.
Price$129.38
Model IV$377.31
P/IV0.31
Discount 66%
Return to IV: +191.6%
Market implies +0.8%/yr
vs model +18.6% · below model
DAO
Deeply overvalued
Youdao, Inc.
Price$17.40
Model IV$8.62
P/IV1.39
Premium +102%
Return to IV: -50.5%
Market implies +3.5%/yr
vs model +7.6% · below model
EDTK
Valuation N/A
Skillful Craftsman Education Technology Ltd
Price$0.95
Model IV—
P/IV—
Market implies +38.3%/yr
vs model +2.0% · above model
EDU
Valuation N/A
New Oriental Education & Technology Group Inc.
Price$58.63
Model IV—
P/IV—
Market implies +27.6%/yr
vs model +3.5% · above model
EEIQ
Valuation N/A
EpicQuest Education Group International Ltd
Price$4.91
Model IV—
P/IV—
Market implies +17.1%/yr
vs model +13.7% · above model
FEDU
Valuation N/A
Four Seasons Education (Cayman) Inc.
Price$11.19
Model IV—
P/IV—
Market implies +23.0%/yr
vs model +2.0% · above model
GHC
Deeply undervalued
Graham Holdings Co
Price$1,173.16
Model IV$1,726.98
P/IV0.10
Discount 32%
Return to IV: +47.2%
Market implies +3.9%/yr
vs model +12.6% · below model
GOTU
Deeply overvalued
Gaotu Techedu Inc.
Price$2.75
Model IV$1.53
P/IV1.79
Premium +79%
Return to IV: -44.2%
Market implies +9.0%/yr
vs model +2.3% · above model
GSUN
Valuation N/A
Golden Sun Technology Group Ltd.
Price$0.22
Model IV—
P/IV—
Market implies -37.5%/yr
vs model +24.0% · below model
GV
Valuation N/A
GV
Price$0.14
Model IV—
P/IV—
Limited data — see page
IH
Deeply undervalued
iHuman Inc.
Price$1.15
Model IV$2.41
P/IV0.49
Discount 52%
Return to IV: +109.2%
Market implies -11.5%/yr
vs model +2.0% · below model
JDZG
Valuation N/A
JIADE Ltd
Price$5.79
Model IV—
P/IV—
Market implies +41.1%/yr
JZ
Valuation N/A
Jianzhi Education Technology Group Co Ltd
Price$1.28
Model IV—
P/IV—
Market implies -3.6%/yr
KIDZ
Valuation N/A
KIDZ AI Inc.
Price$2.10
Model IV—
P/IV—
Market implies +1.3%/yr
KIDZW
Valuation N/A
KIDZ AI Inc.
Price$0.01
Model IV—
P/IV—
Market implies -30.0%/yr
LAUR
Fairly valued
LAUREATE EDUCATION, INC.
Price$39.47
Model IV$43.13
P/IV0.85
Discount 8%
Return to IV: +9.3%
Market implies +4.7%/yr
vs model +7.1% · in line
LFS
Deeply overvalued
LEIFRAS Co., Ltd.
Price$2.21
Model IV$1.60
P/IV1.35
Premium +38%
Return to IV: -27.7%
Market implies +6.4%/yr
vs model +5.0% · in line
LGCY
Deeply undervalued
Legacy Education Inc.
Price$10.23
Model IV$17.09
P/IV0.65
Discount 40%
Return to IV: +67.0%
Market implies +9.6%/yr
vs model +25.0% · below model
LINC
Valuation N/A
LINCOLN EDUCATIONAL SERVICES CORP
Price$23.49
Model IV—
P/IV—
Market implies +150.0%/yr
LOPE
Deeply undervalued
Grand Canyon Education, Inc.
Price$159.80
Model IV$327.66
P/IV0.46
Discount 51%
Return to IV: +105.0%
Market implies -1.0%/yr
vs model +9.3% · below model
LRN
Deeply undervalued
Stride, Inc.
Price$85.59
Model IV$271.38
P/IV0.34
Discount 68%
Return to IV: +217.1%
Market implies -6.7%/yr
vs model +9.8% · below model
LXEH
Valuation N/A
Lixiang Education Holding Co. Ltd.
Price$1.71
Model IV—
P/IV—
Market implies +95.3%/yr
vs model +2.0% · above model
NAMI
Fairly valued
Jinxin Technology Holding Co
Price$2.19
Model IV$2.28
P/IV0.96
Discount 4%
Return to IV: +4.1%
Market implies -0.6%/yr
vs model +15.0% · below model
NRDY
Valuation N/A
Nerdy Inc.
Price$6.56
Model IV—
P/IV—
Market implies -9.0%/yr
PRDO
Deeply undervalued
PERDOCEO EDUCATION Corp
Price$33.71
Model IV$109.23
P/IV0.30
Discount 69%
Return to IV: +224.0%
Market implies -8.5%/yr
vs model +6.8% · below model
PXED
Valuation N/A
Phoenix Education Partners, Inc.
Price$26.01
Model IV—
P/IV—
Limited data — see page
STG
Valuation N/A
Sunlands Technology Group
Price$2.68
Model IV—
P/IV—
Market implies -50.0%/yr
vs model +2.0% · below model
STRA
Deeply undervalued
Strategic Education, Inc.
Price$82.39
Model IV$131.90
P/IV0.58
Discount 38%
Return to IV: +60.1%
Market implies -3.0%/yr
vs model +4.3% · below model
TAL
Fairly valued
TAL Education Group
Price$12.86
Model IV$12.07
P/IV1.07
Premium +7%
Return to IV: -6.1%
Market implies +2.5%/yr
vs model +2.0% · in line
UTI
Deeply undervalued
UNIVERSAL TECHNICAL INSTITUTE INC
Price$20.64
Model IV$31.35
P/IV1.19
Discount 34%
Return to IV: +51.9%
Market implies +9.3%/yr
vs model +19.5% · below model
VSA
Valuation N/A
VisionSys AI Inc
Price$1.94
Model IV—
P/IV—
Market implies +77.3%/yr
WAFU
Valuation N/A
Wah Fu Education & Technology Group Ltd.
Price$1.45
Model IV—
P/IV—
Market implies +21.1%/yr
YOUL
Deeply overvalued
Youlife Group Inc.
Price$0.36
Model IV$0.14
P/IV2.68
Premium +168%
Return to IV: -62.6%
Market implies +14.8%/yr
vs model +5.0% · above model
YQ
Deeply overvalued
17 Education & Technology Group Inc.
Price$3.39
Model IV$0.57
P/IV5.95
Premium +495%
Return to IV: -83.2%
Market implies +22.6%/yr
vs model +2.0% · above model
ZCMD
Deeply overvalued
Zhongchao Inc.
Price$1.59
Model IV$0.22
P/IV0.77
Premium +631%
Return to IV: -86.3%
Market implies +18.9%/yr
vs model +2.0% · above model
ZNB
Valuation N/A
Zeta Network Group
Price$0.93
Model IV—
P/IV—
Market implies +27.0%/yr
vs model +6.5% · above model