New Oriental Education & Technology Group Inc. logo EDU - New Oriental Education & Technology Group Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 16
HOLD 8
SELL 0
STRONG
SELL
0
| PRICE TARGET: $56.50 DETAILS
HIGH: $56.50
LOW: $56.50
MEDIAN: $56.50
CONSENSUS: $56.50
DOWNSIDE: 7.60%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 19.9% above fair value
Current Price $61.15
Bear Case $42.00 31.3% downside ($42.00 - $61.15) / $61.15 = -31.3% $3.00 × 14x P/E
Fair Value $51.00 16.6% downside ($51.00 - $61.15) / $61.15 = -16.6% $3.00 × 17x P/E
Bull Case $60.00 1.9% downside ($60.00 - $61.15) / $61.15 = -1.9% $3.00 × 20x P/E

Adjust Assumptions

17.0x
3.0$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 20.4x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $3.00, the base-case value is $51.00 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (24 analysts) $56.50
Analyst Range $56.50 – $56.50
Divergence from AlphaVal 10%

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples