/
DCF Valuation
Base-case fair value
$5.59
Intrinsic $7.46 · 25% MOS
Current price: $51.46
Base-case summary
Our base-case DCF for New Oriental Education & Technology Group Inc. (EDU) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $655M in trailing free cash flow, this produces an intrinsic value of $7.46 per share. A 25% safety margin gives a fair value of $5.59, suggesting the stock is currently 89% overvalued against the $51.46 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$655M
Cash & equivalents
$1.6B
Total debt
$789M
Shares outstanding
1.6B