Projected Income Statement: Perdoceo Education Corporation

Forecast Balance Sheet: Perdoceo Education Corporation

Forecast Balance Sheet - Perdoceo Education Corporation
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 2/24/22 A 2/23/23 A 2/21/24 A 2/18/25 A 2/19/26 A - -
Estimates

Cash Flow Forecast: Perdoceo Education Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 9.768 10.45 12.62 6.411 4.625 8.576
Change - 7.01% 20.73% -49.2% -27.86% 85.43%
Free Cash Flow (FCF) 1 115.5 151.1 118.4 84.33 125.7 167.2
Change - 30.81% -21.68% -28.75% 49.02% 33.05%
Announcement Date 2/24/21 A 2/24/22 A 2/23/23 A 2/21/24 A 2/18/25 A 2/19/26 A
1USD in Million
Estimates

Forecast Financial Ratios: Perdoceo Education Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 25.33% 23.59% 24.64% 28.21% 28.09% 31.61% 32.84%
EBIT Margin (%) - 21.5% 18.65% 21.19% 25.58% 23.17% 25.89% 27.07%
EBT Margin (%) - 21.51% 19.31% 27.06% 29.57% 25.63% 28.36% 29.53%
Net margin (%) - 15.82% 13.79% 20.8% 21.66% 18.9% 21.79% 22.29%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 13.59% 11.87% 9.19% 10.48% 9.95% 9.86% - -
ROE 25.19% 18.18% 13.93% 18.84% 16.39% 16.55% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - 2.18 2.19 2.42 2.95 3.08
Change - - - - 0.46% 10.5% 21.9% 4.41%
Nbr of stocks (in thousands) - - - 65,688 65,716 64,322 61,980 61,980
Announcement Date - - - 2/21/24 A 2/18/25 A 2/19/26 A - -
1USD
Estimates
2026 *2027 *
P/E 9.82x 9.4x
PBR - -
EV / Sales 2.09x 2.05x
Yield - -

EPS & Dividend

EPS & Dividend - Perdoceo Education Corporation


Y-o-Y evolution of P/E

Valuation ratios - P/E - Perdoceo Education Corporation
 
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB
MarketScreener Ratings - Perdoceo Education Corporation
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
28.96USD
Average target price
44.00USD
Spread / Average Target
+51.93%
  1. Stock Market
  2. Stocks
  3. PRDO Stock
  4. Financials Perdoceo Education Corporation