Previous Close | $172.79 |
Intrinsic Value | $34.78 |
Upside potential | -80% |
Data is not available at this time.
Grand Canyon Education, Inc. operates as an education services provider, primarily supporting Grand Canyon University (GCU), a private Christian university. The company generates revenue through tuition-sharing agreements, where it receives a percentage of GCU's tuition and fee revenue in exchange for providing comprehensive services, including marketing, enrollment support, and technology infrastructure. This asset-light model allows the company to scale efficiently while minimizing capital expenditures. The higher education sector is highly competitive, with increasing demand for online and hybrid learning solutions. GCU has carved out a niche by targeting working adults and non-traditional students, leveraging its faith-based mission and flexible program offerings. The company's market position is strengthened by its focus on affordability and student outcomes, which differentiates it from many for-profit institutions. Regulatory scrutiny remains a key risk, but Grand Canyon Education's partnership with a non-profit university provides a stable foundation for long-term growth.
In FY 2024, Grand Canyon Education reported revenue of $1.03 billion, reflecting steady demand for its educational services. Net income stood at $226.2 million, with diluted EPS of $7.73, demonstrating strong profitability. Operating cash flow was robust at $290.0 million, supported by efficient operations and minimal capital expenditures of $37.2 million. The company's asset-light model contributes to high margins and cash conversion.
The company's earnings power is underscored by its consistent profitability and high return on invested capital. With a capital-light structure, Grand Canyon Education efficiently monetizes its services through tuition-sharing agreements. Operating cash flow significantly exceeds capital expenditures, enabling reinvestment in growth initiatives or potential shareholder returns. The model demonstrates scalability with minimal incremental costs.
Grand Canyon Education maintains a solid balance sheet, with $324.6 million in cash and equivalents and total debt of $108.5 million. The conservative leverage profile provides flexibility for strategic initiatives or opportunistic capital allocation. The company's financial health is further supported by strong cash generation and low capital intensity, reducing reliance on external financing.
Revenue growth has been steady, driven by increasing enrollment and program expansion at GCU. The company does not currently pay dividends, opting to retain earnings for reinvestment or share repurchases. Future growth may hinge on expanding partnerships with other institutions or diversifying service offerings, though the core GCU relationship remains the primary driver.
The market appears to value Grand Canyon Education's stable cash flows and asset-light model, though regulatory risks in the education sector may weigh on multiples. The company's earnings power and capital efficiency justify premium valuation metrics relative to traditional education providers. Investor expectations likely focus on sustained enrollment growth and margin stability.
Grand Canyon Education's key strategic advantages include its long-term partnership with GCU, scalable service model, and focus on student outcomes. The outlook remains positive, supported by demand for affordable online education. Potential risks include regulatory changes and reliance on a single institution. The company is well-positioned to capitalize on trends in higher education, particularly the shift toward flexible learning models.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |