US · TAL
TAL Education Group
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Beijing 100085
- Website
- 100tal.com
Price · as of 2025-02-28
$11.17
Market cap 6.41B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $85.47 | +665.17% |
| Intrinsic Value(DCF) | $344.53 | +2,984.42% |
| Graham-Dodd Method(GD) | $61.86 | +453.82% |
| Graham Formula(GF) | $71.09 | +536.41% |
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 | $1.77 | $38.26 | $1,804.79 | $0.00 | $36.02 |
| 2012 | $1.71 | $4,724.12 | $3,883.64 | $0.00 | $31.94 |
| 2013 | $1.53 | $27.98 | $516.72 | $0.00 | $22.09 |
| 2014 | $3.84 | $5,884.78 | $663.75 | $0.00 | $52.33 |
| 2015 | $6.08 | $46.84 | $728.48 | $11.79 | $55.57 |
| 2016 | $9.08 | $78.05 | $1,606.81 | $15.35 | $89.66 |
| 2017 | $19.95 | $92.04 | $9,959.60 | $16.24 | $144.10 |
| 2018 | $41.10 | $101.14 | $31,290.31 | $26.90 | $218.45 |
| 2019 | $35.58 | $152.73 | $38,569.79 | $59.14 | $307.94 |
| 2020 | $54.80 | $73.88 | $11,915.78 | $23.67 | $0.00 |
| 2021 | $56.07 | $95.21 | $5,137.49 | $62.06 | $0.00 |
| 2022 | $3.65 | $74.38 | $393.13 | $0.00 | $0.00 |
| 2023 | $5.90 | $79.46 | $41.76 | $45.28 | $126.68 |
| 2024 | $13.42 | $42.47 | $54.21 | $62.11 | $0.00 |
| 2025 | $9.42 | $85.47 | $153.57 | $61.86 | $71.09 |
AI valuation
Our deep-learning model estimates TAL Education Group's (TAL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $85.47
- Current price
- $11.17
- AI upside
- +665.17%
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
$344.53
+2,984.42% upside
Graham-Dodd
$61.86
+453.82% upside
Graham Formula
$71.09
+536.41% 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 |
| TAL | TAL Education Group | $11.17 | 6.41B | +665% | +2,984% | +454% | +536% | 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 |
| 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 |
| EDU | New Oriental Education & … | $54.65 | 8.69B | +60% | +186% | -55% | -11% | 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 |
| ELF | e.l.f. Beauty, Inc. | $92.05 | 5.49B | +15% | +2,077% | -81% | -24% | 59.00 | 8.69 | 5.04 | 32.86 | — | 31.11 | 71.24% | 12.03% | 8.53% | 15.97% | 13.91% | 9.43% | 0.41 | 9.20 | 3.05 | 1.55 | 0.80 | -1312.00% | 2828.00% | 8453.00% | 1.74% | 0.76 | 13.18% | 0.00% | 0.00% | 1.29% | 42.89 | 58.78 | 5.16 | 9.76 |
| GHC | Graham Holdings Company | $1,053.21 | 4.59B | +8% | -46% | -8% | -32% | 15.55 | 0.95 | 0.93 | 6.65 | — | 1.50 | 27.64% | 5.13% | 5.95% | 6.46% | 3.58% | 3.64% | 0.36 | 2.12 | 1.75 | 1.39 | 1.98 | -5932.00% | 252.00% | -1741.00% | 5.89% | 0.24 | 5.65% | 0.69% | 10.70% | 0.77% | 19.55 | 18.39 | 1.00 | 2.99 |
| 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 |
| LAUR | Laureate Education, Inc. | $32.34 | 4.77B | +17% | +247% | -59% | -4% | 17.00 | 4.03 | 2.81 | 10.50 | — | 12.45 | 28.33% | 25.33% | 16.55% | 26.23% | 19.16% | 13.84% | 0.71 | 40.44 | 0.60 | 0.60 | 1.34 | -156.00% | 864.00% | 6360.00% | 5.50% | 0.77 | 16.53% | 0.01% | 0.20% | 4.50% | 12.73 | 20.86 | 3.22 | 4.40 |
| 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 |
| 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 |
| OLLI | Ollie's Bargain Outlet Ho… | $107.10 | 6.57B | -9% | -37% | -66% | -52% | 35.13 | 4.14 | 3.09 | 24.38 | 330.94 | 6.88 | 40.25% | 10.98% | 8.79% | 12.47% | 10.79% | 8.23% | 0.33 | — | 3.27 | 1.42 | 1.23 | 1062.00% | 804.00% | -1783.00% | 1.52% | 0.75 | 6.15% | 0.00% | 0.00% | 0.76% | 28.68 | 66.93 | 3.15 | 7.14 |
| SFM | Sprouts Farmers Market, I… | $73.87 | 7.19B | +59% | +5% | -50% | +56% | 13.80 | 5.15 | 0.82 | 8.95 | 33.18 | 8.89 | 37.09% | 7.85% | 5.95% | 38.43% | 18.04% | 13.43% | 1.39 | 259.93 | 0.93 | 0.37 | 1.69 | 4160.00% | 1408.00% | 1275.00% | 6.47% | 0.82 | 16.06% | 0.00% | 0.00% | 6.53% | 12.90 | 19.06 | 1.01 | 4.41 |
About TAL Education Group
TAL Education Group provides K-12 after-school tutoring services in the People's Republic of China. The company offers tutoring services to K-12 students covering various academic subjects, including mathematics, physics, chemistry, biology, history, geography, political science, English, and Chinese. It provides tutoring services primarily through small-class services under the Xueersi, Xueersi Online School, First Leap, Tipaipai, Xiaohou AI, Xiaohoucode, Aiqidao, Mamabang, Kaoyanbang, and Shunshunliuxue brand names; and personalized premium services under Izhikang name. The company also operates jzb.com, an online education platform; provides investment management and consulting services; develops and sells software and networks, as well as related consulting services; and sells educational materials and products. TAL Education Group was founded in 2003 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Bangxin Zhang
- Employees
- 15K
- Beta
- 0.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($344.53 ÷ $11.17) − 1 = +2,984.42% (DCF, example).