Company Valuation: Scholastic Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,292 1,404 1,023 460.9 747.4 725.1 -
Change - 8.68% -27.11% -54.96% 62.17% -2.99% -
Enterprise Value (EV) 1 1,292 1,238 915.6 597.5 693 747.6 779.9
Change - -4.16% -26.04% -34.75% 15.99% 7.87% 4.33%
P/E 16.5x 17.1x 90.7x -247x 17.3x 24x 15.9x
PBR - - - - - - -
PEG - 1.76x -1.1x 2x -0x -0.8x 0.3x
Capitalization / Revenue - 0.82x 0.64x 0.28x 0.47x 0.45x 0.43x
EV / Revenue - 0.73x 0.58x 0.37x 0.44x 0.46x 0.46x
EV / EBITDA - 6.31x 6.69x 4.11x 4.57x 5.35x 5.03x
EV / EBIT - 11.6x 63.1x 37.8x 45.6x 15.4x 11.1x
EV / FCF - 20.6x 12.5x 20.5x 1.59x 21.8x 14.8x
FCF Yield - 4.85% 8.02% 4.89% 62.9% 4.59% 6.77%
Dividend per Share 2 - 0.8 0.8 0.8 0.8 1 1
Rate of return - 1.88% 2.21% 4.63% 1.98% 2.6% 2.6%
EPS 2 2.27 2.49 0.4 -0.07 2.34 1.6 2.415
Distribution rate - 32.1% 200% -1,143% 34.2% 62.5% 41.4%
Net sales 1 - 1,704 1,590 1,626 1,582 1,626 1,686
EBITDA 1 - 196.3 136.9 145.4 151.5 139.8 155.1
EBIT 1 - 106.3 14.5 15.8 15.2 48.5 70.21
Net income 1 80.9 86.3 12.1 -1.9 56.7 30.53 43.44
Net Debt 1 - -165.9 -107.7 136.6 -54.4 22.48 54.84
Reference price 2 37.53 42.48 36.28 17.27 40.50 38.44 38.44
Nbr of stocks (in thousands) 34,420 33,048 28,206 26,686 18,454 18,863 -
Announcement Date 7/21/22 7/20/23 7/18/24 7/24/25 7/23/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24x0.46x5.34x2.6% 724M
14.23x2.51x6.7x4.26% 4.55B
410.84x9.64x217.09x - 2.96B
13.42x2.16x6.01x-.--% 2.51B
10.52x - - - 2.15B
17.25x0.32x2.45x3.47% 2.06B
8.4x - - - 1.83B
Average 71.24x 3.02x 47.52x 2.58% 2.4B
Weighted average by Cap. 83.64x 3.62x 54.39x 2.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SCHL Stock
  4. Valuation Scholastic Corporation