DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

New Oriental Education & Technology Group Inc. (EDU)

Consumer Defensive | Education & Training Services

Today's Price

$54.63

Today's Fair Value

$48.66 -10.93%

Margin of Safety

-12.27%

Projected Value (5Y)

$78.36 +43.44%

Dividends Paid (5Y)

$3.25

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 7.51% | CAGR (5y): 5.19%

Diluted Shares Growth Rate

Regression: 0.44% | CAGR (5y): -0.84%

Dividend Growth Rate

Regression: 4.69% | CAGR (5y): 1.71%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 11.76x)

Discount Rate