Skillful Craftsman Education Technology Ltd (EDTK)

Services-Educational Services

Latest Price

$1.03

TTM P/E

Normalized P/E

Div Yield

Book Value

0.42

P/B Ratio

2.46

Valuation metrics

Norm. op. income: $4M (median of 6yr)

Tax rate: 37%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$0.82

20% downside

Base FCF: $6M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$0.77

25% downside