Using a Revenue DCF model with operating margin convergence from -6.3% to a target of 7.6% over 5 years, discounted at a WACC of 7.3%, Wah Fu Education Group Limited (WAFU) has an intrinsic value of $3.32 per share (range: $2.62 – $5.63).
Using a Revenue DCF model with operating margin convergence from -6.3% to a target of 7.6% over 5 years, discounted at a WACC of 7.3%, Wah Fu Education Group Limited (WAFU) has an intrinsic value of $3.36 per share (range: $2.50 – $6.38).
Using the industry peer median EV/Revenue multiple (trailing + forward), Wah Fu Education Group Limited (WAFU) has a fair value of $2.60 based on 7 comparable companies in the Education & Training Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Wah Fu Education Group LimitedWAFU | 7 | -0.5x | — |
| Healthy Choice Wellness Corp. | 5 | 0.2x | 0.2x |
| Elite Education Group International Limited | 3 | 0.2x | 0.3x |
| IP Strategy Holdings, Inc. | 3 | 0.7x | 1.0x |
| Sow Good Inc. | 1 | 0.6x | 0.4x |
| Golden Sun Education Group Limited | 1 | 0.1x | — |
| Edible Garden AG Incorporated | 0 | 0.1x | 0.1x |
| Fitness Champs Holdings Limited Common Stock | 0 | 0.3x | — |
| Industry Median | 0.2x | 0.3x | |
| (*) Revenue | 6 | ||
| = Enterprise Value | 1 | ||
| (-) Net Debt | -10 | ||
| Equity Value | 11 | ||
| (/) Outstanding shares | 4 | ||
| Fair Price | $3 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.