MH

McGraw Hill, Inc.

MHยทNYSE

$11.44

-9.9%
Consumer DefensiveEducation & Training Services

McGraw Hill, Inc., doing business as McGraw Hill, provides information solutions for K-12, higher education, and professional markets in the United States and internationally. It operates through K-12, Higher Education, Global Professional, and International segments. The K-12 segment provides core, supplemental, and intervention curricula to support the needs of the K-12 schools. It sells blended digital and print learning solutions directly to school districts across the United States. The Higher Education segment offers students, instructors, and institutions with adaptive digital learning solutions and content, and instructional materials. Its solutions are used by students enrolled in non-profit colleges and universities, as well as for-profit institutions. This segment sells its higher education solutions to online retailers and distribution partners, as well as sells directly to student through its proprietary e-commerce platform. The Global Professional segment provides students, institutions, and professionals with comprehensive medical and engineering learning solutions. This segment sells digital learning solutions and print materials accessible through a range of mediums for learners and customers. The International segment offers digital and print solutions in approximately 100 countries and 80 languages outside of the United States. This segment, through its distribution network, serve the needs of learners and educators with K-12 and higher education solutions. McGraw Hill, Inc. was formerly known as Mav Holding Corporation and changed its name to McGraw Hill, Inc. in October 2022. The company was founded in 1888 and is headquartered in Columbus, Ohio.

At a Glance

Live Snapshot
Market Cap$2.19B
EPS-0.4500
P/E Ratio-25.42
Earnings Date06/03/2026
MH

McGraw Hill, Inc. Fair Value Envelope

MH ยท NYSE

Our analysis suggests that MH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.44, this represents a potential HIDDEN relative to our calculated worth for McGraw Hill, Inc..

Intrinsic Value
Current Price: $11.44

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

Present Value$5,583.3B
+ Cash & Equivalents$389.8M
Firm Value$5,583.7B
- Debt$3.3B
Equity Value$5,580.4B
/ Shares Outstanding191,001,519B
DCF Value$29.2K
UNDERVALUED BY 255289%

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
$1.3B
$2.6B
$5.2B
$10.3B
$20.7B
$41.4B
$82.7B
$165.4B
$330.9B
$661.8B
Maintenance CapEx
-$64.4M
-$128.8M
-$257.7M
-$515.4M
-$1.0B
-$2.1B
-$4.1B
-$8.2B
-$16.5B
-$33.0B
Owner Earnings
$1.2B
$2.5B
$4.9B
$9.8B
$19.7B
$39.3B
$78.6B
$157.2B
$314.4B
$628.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1B
$2.1B
$3.9B
$7.2B
$13.4B
$24.8B
$45.9B
$84.9B
$157.3B
$291.3B
Terminal Value represents 88.7% of Enterprise Value