LAUR - NASDAQ
Laureate Education, Inc.
$33.46
+1.1%Laureate Education, Inc., together with its subsidiaries, provides higher education programs and services to students through a network of universities and higher education institutions. The company offers a range of undergraduate and graduate degree programs in the areas of business and management, medicine and health sciences, and engineering and information technology through campus-based, online, and hybrid programs. It provides its services in Mexico, Peru, and the United States. The company was formerly known as Sylvan Learning Systems, Inc. and changed its name to Laureate Education, Inc. in May 2004. Laureate Education, Inc. was founded in 1989 and is headquartered in Miami, Florida.
At a Glance
Live SnapshotLaureate Education, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $599.1M | $980.1M | $1.6B | $2.6B | $4.3B | $7.0B | $11.5B | $18.8B | $30.7B | $50.3B |
| Maintenance CapEx | -$33.7M | -$55.2M | -$90.2M | -$147.6M | -$241.5M | -$395.2M | -$646.5M | -$1.1B | -$1.7B | -$2.8B |
| Owner Earnings | $565.4M | $925.0M | $1.5B | $2.5B | $4.1B | $6.6B | $10.8B | $17.7B | $29.0B | $47.5B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $523.5M | $793.0M | $1.2B | $1.8B | $2.8B | $4.2B | $6.3B | $9.6B | $14.5B | $22.0B |
Related Guides
Continue your LAUR research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.