Last Price$3.62.9%
Market Cap$1,390.0M
LTM NOPAT
(CN¥1,217.0M)
NOPAT margin
(31.0%)
5Y avg: (14.9%)
EPV as % of EV
(408.3%)
Market-Implied Value of Growth,
MIVoG as % of EV
508.3%
Discount rate
7.5%
Stock quality
5/10
Good
GOTU Earnings Power Value Model
| (CNY M) | Dec'19 | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 2,114.9 432.3% | 3,143.3 407.3% | 4,439.9 391.0% | 5,848.7 329.4% | 7,124.7 236.9% | 7,767.5 147.1% | 8,349.4 88.1% | 7,498.5 28.2% | 6,561.7 (7.9%) | 5,346.0 (31.2%) | 3,651.6 (56.3%) | 3,142.9 (58.1%) | 2,498.2 (61.9%) | 2,480.9 (53.6%) | 2,646.2 (27.5%) | 2,829.4 (10.0%) | 2,960.8 18.5% | 3,200.4 29.0% | 3,507.1 32.5% | 3,925.9 38.8% |
LTM NOPAT % growth | 200.6 N/A | 246.8 23.0% | 102.3 (58.6%) | (845.2) N/A | (1,712.5) 102.6% | (3,280.5) 91.6% | (4,104.2) 25.1% | (4,183.5) 1.9% | (3,222.9) (23.0%) | (1,796.2) (44.3%) | (946.9) (47.3%) | 80.4 N/A | 960.7 1,095.6% | (62.9) N/A | 59.7 N/A | 27.4 (54.1%) | (22.2) N/A | (313.8) 1,312.6% | (817.8) 160.6% | (1,217.0) 48.8% |
Discount rate | 6.1% | 4.9% | 4.9% | 4.9% | 5.1% | 5.9% | 5.5% | 4.9% | 5.0% | 5.9% | 7.0% | 7.6% | 8.0% | 7.9% | 7.9% | 8.7% | 8.0% | 8.3% | 8.4% | 7.5% |
| Earnings Power Value (EPV) | 3,281.7 | 5,003.8 | 2,100.3 | (17,275.3) | (33,339.9) | (55,640.1) | (73,951.5) | (85,425.8) | (64,106.6) | (30,509.9) | (13,467.0) | 1,063.0 | 11,959.3 | (796.2) | 752.8 | 315.1 | (278.3) | (3,770.4) | (9,773.9) | (16,152.8) |
Enterprise Value (EV) | 34,596.6 | 69,901.2 | 97,463.6 | 150,855.5 | 82,165.1 | 49,022.5 | 20,929.6 | 549.6 | 796.7 | (206.2) | 414.1 | (1,023.1) | 983.3 | 4,171.0 | 2,223.5 | 1,738.2 | 4,312.5 | 9,554.2 | 6,685.2 | 3,956.5 |
| Market-Implied Value of Growth (MIVoG) | 31,314.9 | 64,897.4 | 95,363.4 | 168,130.9 | 115,505.0 | 104,662.6 | 94,881.1 | 85,975.4 | 64,903.3 | 30,303.8 | 13,881.1 | (2,086.2) | (10,975.9) | 4,967.1 | 1,470.7 | 1,423.1 | 4,590.9 | 13,324.6 | 16,459.1 | 20,109.3 |
| EPV as % of EV | 9.5% | 7.2% | 2.2% | (11.5%) | (40.6%) | (113.5%) | (353.3%) | (15,542.1%) | (8,046.4%) | 14,796.9% | (3,252.0%) | (103.9%) | 1,216.2% | (19.1%) | 33.9% | 18.1% | (6.5%) | (39.5%) | (146.2%) | (408.3%) |
| MIVoG as % of EV | 90.5% | 92.8% | 97.8% | 111.5% | 140.6% | 213.5% | 453.3% | 15,642.1% | 8,146.4% | (14,696.9%) | 3,352.0% | 203.9% | (1,116.2%) | 119.1% | 66.1% | 81.9% | 106.5% | 139.5% | 246.2% | 508.3% |
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
GOTU NOPAT
Annual
Quarterly
LTM
GOTU Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
GOTU vs Peer Set: Earnings Power Value comparison
General
Earnings power value
Financial metrics
Company name
EPV as % of EV
MIVoG as % of EV
Revenue growth
EPS growth
Net income margin
Gaotu Techedu Inc.GOTU
(408.3%)
508.3%
12.5%
N/A
(0.2%)
Median Peer Set
74.5%
25.5%
8.9%
60.2%
11.7%
Perdoceo Education CorporationPRDO
135.6%
(35.6%)
(4.0%)
1.4%
21.7%
Laureate Education, Inc.LAUR
116.8%
(16.8%)
5.5%
157.3%
18.9%
Afya LimitedAFYA
89.4%
10.6%
27.5%
6.2%
13.4%
Adtalem Global Education Inc.ATGE
89.1%
10.9%
9.2%
60.6%
8.6%
Stride, Inc.LRN
79.1%
20.9%
11.0%
59.7%
10.0%
Strategic Education, Inc.STRA
69.9%
30.1%
7.7%
61.4%
9.2%
Grand Canyon Education, Inc.LOPE
58.4%
41.6%
7.5%
13.8%
21.9%
Graham Holdings CompanyGHC
57.0%
43.0%
8.5%
277.0%
15.1%
Universal Technical Institute, Inc.UTI
38.0%
62.0%
20.6%
492.3%
5.7%
TAL Education GroupTAL
(1.2%)
101.2%
46.2%
(96.8%)
(0.2%)
Explore more intrinsic value tools hub for GOTU
Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety
FAQ
What is Gaotu Techedu Inc. Earnings Power Value?
As of Sep 30, 2024, Gaotu Techedu Inc.'s Earnings Power Value is approximately (CN¥16.2B).
What is Gaotu Techedu Inc. EV (Enterprise Value)?
As of Sep 30, 2024, Gaotu Techedu Inc.'s Enterprise Value (EV) estimates at CN¥3,956.5M.
What is Gaotu Techedu Inc. NOPAT?
As of Sep 30, 2024, Gaotu Techedu Inc.'s Net operating profit after tax (NOPAT) is approximately (CN¥1,217.0M).