New Oriental Education & Technology (EDU) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for New Oriental Education & Technology (US:EDU), trading at 56.58. In 2025, New Oriental Education & Technology generated $4.90 Billion in revenue and $637.38 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for New Oriental Education & Technology is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 56.58
- Recent Revenue (2025): $4.90 Billion
- Free Cash Flow (2025): $637.38 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.