EN DE

Grand Canyon Education Inc (LOPE) Fair Value & Analysis

Consumer Defensive · US · Market cap $4.0B · ISIN US38526M1062

What is Grand Canyon Education Inc really worth?

GC Grand Canyon Education Inc logo Grand Canyon Education Inc LOPE · US
Price$152.45
Fair Value$152.01
Upside−0.3%
Quality86/100

A strong business, currently priced close to our fair value of $152.01.

Watch Grand Canyon Education Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +5.6 %/yr)
Solidly profitable · 19.5% net margin
Low debt · generates free cash flow
Wide moat 88/100

Risks

!Mixed vs. peers (7/15)
!Weak on dividend: 1 out of 100
Evidence: High Range $108.91 – $190.84

Fair value as of: Sep 1, 2026

From 26 valuation models · updated 4 days ago

Share price +1.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • The price sits in the upper half of our model range, so the margin of safety is thin.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

$220.55 $70.22 Fair Value $152.01 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 1, 2026.

How to read this chart

60‑month range $70.22 – $220.55 · fair‑value band $108.91 – $190.84 · the $152.45 price screens above the $152.01 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 1, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grand Canyon Education Inc (LOPE) currently trades at $152.45, while our model-based Fair Value estimate is $152.01, implying the stock looks roughly 0.3% fairly valued today. The Quality Score stands at 86/100 (high quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of $163.41 per share, and 11 of the 26 models we run sit above the $152.45 price. Bear case: the Asset-Based group reads lowest at $18.87, and 15 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Grand Canyon Education Inc generated revenue of $1.1B at a net margin of 19.5%. Revenue grew 6.7% year over year. It earns a return on equity of 29.8%. Net debt stands at $88.3M. Fundamentals as of Sep 1, 2026

Our scenario range runs from $108.91 (bear case) to $190.84 (bull case); at $152.45, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 32% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 8% fair-value upside, at 0%, LOPE screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $5.41 per share, which is 3.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence $103.35 $165.96 $262.59 79
Growth DCF $103.83 $163.90 $254.87 77
Owner Earnings $95.91 $153.95 $243.53 75
All 26 models by family
DCF Models
FCF DCF best evidence $103.35 $165.96 $262.59 79
Owner Earnings $95.91 $153.95 $243.53 75
5Y Revenue Exit $59.09 $84.95 $117.07 73
5Y EBITDA Exit $105.24 $174.62 $257.53 74
5Y P/E Exit $115.77 $195.08 $281.14 70
10Y Revenue Exit $73.23 $101.28 $138.27 67
10Y EBITDA Exit $103.50 $163.41 $246.86 68
10Y P/E Exit $110.16 $177.59 $265.12 63
Earnings-Based
Graham-Dodd $55.44 $205.35 $277.46 64
Lynch FV $49.25 $70.36 $91.47 61
PEG = 1.0 $49.25 $70.36 $91.47 57
EPV $83.57 $96.54 $107.73 74
Dividend Discount
Gordon GGM $0.8900 $1.77 $2.68 67
DDM Multi-Stage $0.8900 $1.53 $1.87 67
Multiples
P/E Multiple $134.52 $179.37 $224.21 63
P/S Multiple $37.54 $50.06 $62.57 58
P/B Multiple $84.51 $112.68 $140.85 55
EV/EBIT $155.84 $207.32 $258.80 66
EV/EBITDA $117.90 $156.74 $195.57 67
EV/Revenue $36.44 $51.46 $66.48 54
Asset-Based
NCAV (Graham) $14.09 $18.87 $28.17 54
Growth DCF
Growth DCF $103.83 $163.90 $254.87 77
Rev-Margin DCF $59.09 $85.97 $118.81 73
Economic Profit
Residual Income $58.95 $91.60 $942.80 64
ROIC Compounder $90.38 $113.14 $139.16 72
Growth Earnings
Growth-Adj P/E $94.35 $134.79 $175.23 67

Widest divergence: DCF Models ($163.41) versus Dividend Discount ($1.53). Highest evidence: FCF DCF (79).

Notify me when LOPE reaches fair value

Put LOPE on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 19.1
P/S ratio 3.73 P/E × margin
EPS (TTM) $7.99 price ÷ EPS = P/E 19.1
Dividend yield 0.1% payout 1.3%
Net margin 19.5% FY2025
Return on equity 29.8% TTM
More key figures
Profitability
Return on assets (EBIT) 27.2% avg 5y
Operating margin 30.9% TTM
Growth
Revenue (TTM) $1.1B TTM
Revenue growth (YoY) +6.7% 3y avg +6.7%
EPS growth (YoY) +11.1%
Balance sheet & cash flow
Free cash flow $239M FY2025
Net debt $88.3M FY2025 · ≈ 0.4 yrs of FCF

Figures from reported company fundamentals · as of Sep 1, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 86/100

Of which business quality 83 · Market factors (momentum, volatility) 38

Profitability 92
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Grand Canyon Education, Inc. operates as an education services company in the United States. The company provides technology services, including learning management system, internal administration, infrastructure, and support services; and academic services, such as program and curriculum, faculty and related training and development, class scheduling, and …

Full company description

Grand Canyon Education, Inc. operates as an education services company in the United States. The company provides technology services, including learning management system, internal administration, infrastructure, and support services; and academic services, such as program and curriculum, faculty and related training and development, class scheduling, and skills and simulation lab sites. It also offers counseling services and support, which includes admission services, financial aid, counseling services, and field experience counseling; marketing and communication services, including lead acquisition, digital communications strategy, brand identity, media planning and strategy, video, business intelligence, analytics, and data science, and market research and insights; and back-office services, such as finance and accounting, human resources, audit, and procurement services. In addition, it provides education services to 20 university partners. Grand Canyon Education, Inc. was formerly known as Significant Education, Inc. and changed its name to Grand Canyon Education, Inc. in August 2005. The company was founded in 1949 and is headquartered in Phoenix, Arizona.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grand Canyon Education Inc reported revenue of $1.1B in FY2025 versus $897M in FY2021, a compound +5.4%/yr. Reported net income was $216M in FY2025, compounding −4.5%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$1.1B
Latest YoY
+7.1%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.7%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.6%
Avg. revenue growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+7.3% (7.2 + 0.1)
Revenue +5.4%/yr
FY21 $897M
FY22 $911M
FY23 $961M
FY24 $1.0B
FY25 $1.1B
Net income −4.5%/yr
FY21 $260M
FY22 $185M
FY23 $205M
FY24 $226M
FY25 $216M
Character of growth · EPS growth decomposed (2014-2025) +11.6 % p.a.
Revenue per share +8.8 %

of which total revenue +3.2 % · buybacks/dilution +5.5 %

EBIT margin +0.0 %
Tax rate +2.5 %
Residual (interest, one-offs) +0.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch LOPE: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Grand Canyon Education Inc Fair Value". https://www.fairvalue-calculator.com/stock/LOPE

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Education & Training Services · 142 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 86 · Top 25%
Fair Value upside 0% · Below median
Return on equity (TTM) 30% · Top 25%
Return on assets 19% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 31% · Top 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.10× · Lower than median

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/E (TTM) 19.1× · Pricier than median
P/B 5.36× · Pricier than 75% of peers
P/S (TTM) 3.56× · Pricier than 75% of peers
P/FCF 16.8× · Pricier than 75% of peers
EV/EBITDA 11.3× · Pricier than median
PEG 0.99× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE33 · sector 33
FUTURE34 · sector 24
PAST100 · sector 19
HEALTH95 · sector 94
DIVIDEND1 · sector 65

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Sep 1, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDU $58.22 $48.37 −17%
TAL Education Group TAL $11.69 $15.60 +33%
Laureate Education, Inc LAUR $38.36 $41.45 +8%
Physicswallah Limited PWL ₹119.46 ₹13.69 −89%
Covista Inc CVSA $128.22 $135.45 +6%
Stride, Inc LRN $84.58 $139.45 +65%
Universal Technical Institute, Inc UTI $25.64 $20.98 −18%
Perdoceo Education Corporation PRDO $33.81 $40.65 +20%
Strategic Education, Inc STRA $81.90 $105.48 +29%
Offcn Education Technology Co 002607 ¥2.03 ¥0.3300 −84%

Compare Grand Canyon Education Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Grand Canyon Education Inc (LOPE) overvalued or undervalued?
As of Sep 1, 2026, our model estimates a fair value of $152.01 versus a price of $152.45, about −0% upside (fairly valued).
What is the fair value of LOPE?
Our model-based fair value for Grand Canyon Education Inc is $152.01 (as of Sep 1, 2026), built from audited fundamentals. The current price: $152.45.
What is the quality score of LOPE?
Grand Canyon Education Inc has a Quality Score of 86/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Grand Canyon Education Inc (LOPE)?
Grand Canyon Education Inc reported trailing-twelve-month revenue of about $1.1B (latest available figure, as of Sep 1, 2026).
What is the net profit margin of LOPE?
The net profit margin of Grand Canyon Education Inc is about 19.5%, meaning it keeps roughly 19.5% of revenue as net income. Based on the latest reported figures.
Does Grand Canyon Education Inc pay a dividend?
Grand Canyon Education Inc currently shows a dividend yield of about 0.07% relative to its recent price (as of Sep 1, 2026).
Free · no account needed

Watch Grand Canyon Education Inc in the live analysis

One click puts Grand Canyon Education Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.