US · EDU
New Oriental Education & Technology Group Inc.
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Beijing 100080
- Website
- neworiental.org
Price · as of 2025-05-31
$53.82
Market cap 8.69B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $87.19 | +62% |
| Intrinsic Value(DCF) | $156.48 | +190.75% |
| Graham-Dodd Method(GD) | $24.74 | -54.03% |
| Graham Formula(GF) | $48.61 | -9.69% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $25.79 | $48.29 | $440.62 | $6.99 | $33.47 |
| 2012 | $11.97 | $44.77 | $498.67 | $8.74 | $38.50 |
| 2013 | $20.88 | $41.09 | $325.46 | $5.33 | $27.53 |
| 2014 | $18.51 | $40.10 | $157.28 | $8.22 | $35.84 |
| 2015 | $22.03 | $49.60 | $39.34 | $13.90 | $21.12 |
| 2016 | $42.74 | $54.32 | $41.72 | $10.07 | $37.18 |
| 2017 | $77.03 | $84.03 | $81.34 | $19.29 | $50.49 |
| 2018 | $86.13 | $90.63 | $373.03 | $14.95 | $79.69 |
| 2019 | $102.82 | $120.77 | $600.60 | $21.93 | $50.49 |
| 2020 | $139.48 | $113.92 | $540.31 | $29.81 | $60.14 |
| 2021 | $20.79 | $73.48 | $364.55 | $39.58 | $54.63 |
| 2022 | $26.58 | $36.73 | $12.56 | $0.00 | $126.57 |
| 2023 | $52.28 | $99.97 | $18.97 | $26.13 | $5.16 |
| 2024 | $66.59 | $114.15 | $37.79 | $31.57 | $93.66 |
| 2025 | $45.58 | $87.19 | $260.39 | $24.74 | $48.61 |
AI valuation
Our deep-learning model estimates New Oriental Education & Technology Group Inc.'s (EDU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $87.19
- Current price
- $53.82
- AI upside
- +62%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$156.48
+190.75% upside
Graham-Dodd
$24.74
-54.03% upside
Graham Formula
$48.61
-9.69% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EDU | New Oriental Education & … | $53.82 | 8.69B | +62% | +191% | -54% | -10% | 19.64 | 2.02 | 1.51 | 6.06 | 70.72 | 2.08 | 55.45% | 8.74% | 7.60% | 10.11% | -137.25% | 4.90% | 0.22 | 1377.01 | 1.58 | 1.45 | -1.36 | 2778.00% | 1360.00% | -2405.00% | 8.63% | 0.27 | -283.79% | 1.33% | 26.10% | 8.47% | 8.43 | 5.66 | 0.74 | 2.57 |
| ATGE | Adtalem Global Education … | $98.76 | 3.59B | +76% | +37% | -55% | +32% | 21.03 | 3.48 | 2.79 | 13.98 | 26.60 | -17.01 | 56.86% | 19.10% | 13.26% | 16.92% | 13.29% | 8.63% | 0.54 | 6.53 | 0.82 | 0.68 | 1.44 | 7906.00% | 1285.00% | 1648.00% | 5.77% | 0.67 | 14.36% | 0.00% | 0.00% | 5.36% | 16.28 | 19.34 | 3.11 | 4.70 |
| CAG | Conagra Brands, Inc. | $19.25 | 9.21B | +75% | -57% | — | -41% | 7.25 | 0.94 | 0.72 | 8.32 | 3.09 | -2.09 | 25.86% | 11.75% | 9.92% | 13.27% | 8.02% | 5.51% | 0.90 | 3.27 | 0.71 | 0.19 | 4.07 | 23472.00% | -364.00% | -1996.00% | 15.59% | 0.39 | 7.68% | 8.01% | 58.10% | 15.20% | 11.98 | 12.55 | 1.41 | 1.57 |
| CPB | Campbell Soup Company | $26.95 | 8.03B | +34% | -48% | — | +7% | 14.82 | 2.29 | 0.87 | 10.16 | 233.42 | -1.64 | 30.42% | 13.20% | 5.87% | 15.64% | 9.21% | 4.00% | 1.85 | 3.92 | 0.77 | 0.25 | 4.50 | 635.00% | 640.00% | 554.00% | 7.90% | 0.39 | 6.35% | 5.14% | 76.20% | 9.81% | 11.83 | 22.70 | 1.56 | 1.86 |
| INGR | Ingredion Incorporated | $117.46 | 7.46B | -5% | -60% | -36% | -47% | 10.30 | 1.73 | 1.04 | 6.70 | 68.04 | 2.45 | 25.32% | 14.03% | 10.10% | 17.78% | 15.33% | 9.50% | 0.41 | 27.38 | 2.66 | 1.69 | 0.62 | 1514.00% | -284.00% | -5498.00% | 6.80% | 0.72 | 10.23% | 2.81% | 28.90% | 9.49% | 8.16 | 16.18 | 1.15 | 3.94 |
| LOPE | Grand Canyon Education, I… | $159.07 | 4.45B | +40% | -40% | -62% | -28% | 20.89 | 6.05 | 4.08 | 12.86 | — | 10.39 | 52.43% | 27.45% | 19.54% | 28.24% | 38.62% | 21.50% | 0.27 | — | 3.65 | 3.52 | 0.26 | -26.00% | 707.00% | -556.00% | 5.28% | 2.49 | 39.29% | 0.00% | 0.00% | 5.86% | 14.55 | 18.51 | 3.99 | 17.31 |
| LRN | Stride, Inc. | $84.38 | 3.7B | +83% | +112% | -26% | +101% | 24.03 | 4.68 | 2.88 | 12.75 | 89.43 | 6.40 | 39.24% | 14.97% | 11.97% | 21.69% | 26.48% | 13.66% | 0.37 | 34.28 | 5.39 | 5.10 | -0.46 | 2687.00% | 1790.00% | 7164.00% | 5.39% | 1.43 | 36.26% | 0.00% | 0.00% | 4.07% | 18.00 | 17.39 | 2.70 | 7.88 |
| LW | Lamb Weston Holdings, Inc… | $48.19 | 6.72B | -31% | -54% | — | -59% | 22.01 | 4.53 | 1.22 | 11.14 | — | 24.21 | 21.68% | 10.31% | 5.54% | 20.26% | 8.34% | 4.84% | 2.39 | 3.69 | 1.38 | 0.58 | 3.81 | -4980.00% | -25.00% | -27525.00% | 2.93% | 0.59 | 4.04% | 2.63% | 57.90% | 6.38% | 17.96 | 51.92 | 1.85 | 2.63 |
| PPC | Pilgrim's Pride Corporati… | $43.16 | 10.25B | +40% | -61% | — | +20% | 9.28 | 2.73 | 0.54 | 6.02 | — | 6.66 | 12.75% | 8.72% | 5.85% | 27.36% | 19.32% | 10.32% | 0.91 | 10.00 | 1.47 | 0.67 | 1.28 | -66.00% | 346.00% | -5637.00% | 6.57% | 0.47 | 10.97% | 19.83% | 184.10% | 19.83% | 7.91 | 19.33 | 0.69 | 3.67 |
| SFD | SMITHFIELD FOODS INC | $24.88 | 9.78B | +83% | -67% | -60% | -60% | 10.72 | 1.47 | 0.60 | 6.80 | 0.19 | 2.90 | 13.41% | 7.91% | 6.74% | 12.21% | 10.26% | 6.55% | 0.40 | 16.94 | 2.46 | 0.88 | 0.97 | 550185.00% | -340.00% | 2433.00% | 9.20% | 0.67 | 9.68% | 3.37% | 36.10% | 7.59% | 8.92 | 12.67 | 0.71 | 3.31 |
| TAL | TAL Education Group | $10.53 | 711.97M | +712% | +3,172% | +487% | +575% | 7.57 | 0.17 | 0.28 | -14.35 | — | 0.18 | 53.34% | -0.33% | 3.76% | 2.27% | -0.94% | 1.62% | 0.09 | — | 2.86 | 2.58 | -8.82 | -247288.00% | 5098.00% | 5452.00% | 44.78% | 0.28 | 52.93% | 0.00% | 0.00% | 2.06% | 358.34 | -9.27 | -1.18 | 1.05 |
About New Oriental Education & Technology Group Inc.
New Oriental Education & Technology Group Inc. provides private educational services under the New Oriental brand in the People's Republic of China. It operates through K-12 AST, Test Preparation and Other Courses; Online Education; and Others segments. The company offers test preparation courses to students taking language and entrance exams used by educational institutions in the United States, the People's Republic of China, and the Commonwealth countries; and after-school tutoring courses for middle and high school students to enhance their exam scores, as well as for children to teach English. It also provides language training courses, including English, as well as other foreign languages, such as German, Japanese, French, Korean, Italian, and Spanish; operates a full-time private primary and secondary school in Yangzhou seeking a full curriculum with a focus on English; develops and edits educational materials for language training and test preparation; and offers online education programs that include college, K-12, and pre-school education. In addition, the company offers overseas studies consulting and overseas study tour services. As of May 31, 2021, it offered educational programs, services, and products to students through a network of 122 schools, 1,547 learning centers, and 11 bookstores, as well as through its online learning platforms. The company was founded in 1993 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Chenggang Zhou
- Employees
- 67.94K
- Beta
- 0.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($156.48 ÷ $53.82) − 1 = +190.75% (DCF, example).