investorscraft@gmail.com

Intrinsic ValueGraham Holdings Company (GHC)

Previous Close$1,174.68
Intrinsic Value
Upside potential
Previous Close
$1,174.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Graham Holdings Company operates as a diversified education and media conglomerate, with core segments including Kaplan (education services), television broadcasting, and digital media. The company generates revenue through tuition-driven educational programs, advertising, and subscription-based media services. Kaplan, its largest division, offers test preparation, professional training, and higher education programs, serving a global student base. In broadcasting, Graham Holdings owns local TV stations under the Graham Media Group, leveraging regional advertising demand. The company’s diversified structure mitigates sector-specific risks while allowing for cross-segment synergies. Its market position is characterized by niche dominance in education services and stable cash flows from media assets, though it faces competition from larger education providers and digital media disruptors. Graham Holdings maintains a disciplined approach to capital allocation, balancing reinvestment with shareholder returns.

Revenue Profitability And Efficiency

Graham Holdings reported revenue of $4.79 billion for FY 2024, with net income of $724.6 million, reflecting a robust 15.1% net margin. Diluted EPS stood at $163.40, supported by disciplined cost management. Operating cash flow was $407 million, though capital expenditures of $82.9 million indicate moderate reinvestment needs. The company’s profitability metrics underscore efficient operations across its diversified segments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by Kaplan’s recurring revenue streams and stable media cash flows. ROIC remains healthy, supported by high-margin education services and scalable broadcasting operations. Graham Holdings’ capital efficiency is evident in its ability to generate strong free cash flow, which funds dividends and selective acquisitions without excessive leverage.

Balance Sheet And Financial Health

Graham Holdings maintains a solid balance sheet, with $260.9 million in cash and equivalents against $1.17 billion in total debt. The debt level is manageable given stable cash flows, and the company has no near-term liquidity concerns. Shareholders’ equity is bolstered by retained earnings, reflecting prudent financial management.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by Kaplan’s expansion and media stability. The company pays a consistent dividend, with $7.04 per share in FY 2024, signaling commitment to shareholder returns. Future growth may hinge on strategic acquisitions and organic expansion in high-demand education verticals.

Valuation And Market Expectations

The market values Graham Holdings at a premium relative to pure-play education or media peers, reflecting its diversified model. Investors likely price in sustained cash flow generation and disciplined capital allocation, though sector-specific risks (e.g., enrollment trends, ad demand) warrant monitoring.

Strategic Advantages And Outlook

Graham Holdings’ key advantages include Kaplan’s brand equity, regional media dominance, and a balanced capital strategy. The outlook is stable, with growth opportunities in digital education and potential M&A. Macroeconomic shifts in education demand and advertising could influence performance, but the company’s diversification provides resilience.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount