>
Switch to:

Strategic Education Intrinsic Value: Projected FCF

: $91.85 (As of Today)
View and export this data going back to 1996. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2021-10-25), Strategic Education's Intrinsic Value: Projected FCF is $91.85. The stock price of Strategic Education is $71.09. Therefore, Strategic Education's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

The historical rank and industry rank for Strategic Education's Intrinsic Value: Projected FCF or its related term are showing as below:

NAS:STRA' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 0.32   Med: 1.82   Max: 5.49
Current: 0.77

0.32
5.49

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Strategic Education was 5.49. The lowest was 0.32. And the median was 1.82.

NAS:STRA's Price-to-Intrinsic-Value-Projected-FCF is ranked lower than
86% of the 21 Companies
in the Education industry.

( Industry Median: 1.25 vs. NAS:STRA: 0.77 )

Strategic Education Intrinsic Value: Projected FCF Historical Data

The historical data trend for Strategic Education's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Strategic Education Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 73.69 64.11 76.16 80.42 84.82

Strategic Education Quarterly Data
Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 84.57 89.77 84.82 89.21 91.85

Competitive Comparison

For the Education & Training Services subindustry, Strategic Education's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Strategic Education Intrinsic Value: Projected FCF Distribution

For the Education industry and Consumer Defensive sector, Strategic Education's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Strategic Education's Intrinsic Value: Projected FCF falls into.



Strategic Education Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Strategic Education's Free Cash Flow(6 year avg) = $78.08.

Strategic Education's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun21)*0.8)/Shares Outstanding (Diluted Average)
=(10.623553629896*78.08464+1733.18*0.8)/24.126
=91.85

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Strategic Education  (NAS:STRA) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Strategic Education's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=71.09/91.854445855555
=0.77

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Strategic Education Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Strategic Education's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Strategic Education Business Description

Strategic Education logo
Industry
Consumer Defensive » Education NAICS : 611310 SIC : 8299
Traded in Other Exchanges
Address
2303 Dulles Station Boulevard, Herndon, VA, USA, 20171
Strategic Education Inc is engaged in providing educational services. It offers flexible and affordable associate, bachelor's, master's, and doctoral programs. Strategic Education provides courses in the eastern United States. The group operates through segments namely: Strayer University Segment, Capella University Segment, and Australia/New Zealand Segment.
Executives
Grusky Robert R director C/O STRAYER EDUCATION INC 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Casteen John T Iii director 301 S. COLLEGE STREET 30TH FLOOR, NC0630 CHARLOTTE NC 28288-0630
Gilligan J Kevin director, Vice Chairman P O BOX 1441 MINNEAPOLIS MN 55440-1441
Fick Nathaniel C. director C/O STRAYER EDUCATION 2303 DULLES STATION BLVD. HERNDON VA 20171
Dallas H James director 127 PUBLIC SQUARE CLEVELAND OH 44114
Brogley Rita D director 225 SOUTH 6TH STREET, 9TH FLOOR MINNEAPOLIS MN 55402
Waite G Thomas Iii director C/O STRAYER EDUCATION INC 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Beason Charlotte F director C/O STRAYER EDUCATION INC 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Aprahamian Thomas J officer: Chief Accounting Officer 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Hokenson Christa officer: Chief Human Resources Officer C/O STRATEGIC EDUCATION, INC. 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Mcdonnell Raymond Karl director, officer: Chief Executive Officer C/O STRAYER EDUCATION INC 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Jackson Daniel Wayne officer: Chief Financial Officer C/O STRAYER EDUCATION INC. 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Watt Andrew E officer: Chief Operating Officer 225 SOUTH SIXTH STREET 9TH FLOOR MINNEAPOLIS MN 55402
Herraiz Lizette Benedi officer: General Counsel 2303 DULLES STATION BOULEVARD HERNDON VA 20171
Silberman Robert S director, officer: Executive Chairman C/O STRAYER EDUCATION INC 2303 DULLES STATION BOULEVARD HERNDON VA 20171

Strategic Education Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)