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 1,023 460.9 747.4 595.5 -
Change - 8.68% -27.11% -54.96% 62.17% -20.32% -
Enterprise Value (EV) 1 1,292 1,238 915.6 597.5 693 694.4 720.2
Change - -4.16% -26.04% -34.75% 15.99% 0.21% 3.71%
P/E 16.5x 17.1x 90.7x -247x 17.3x 25.5x 15x
PBR - - - - - - -
PEG - 1.76x -1.1x 2x -0x -0.6x 0.2x
Capitalization / Revenue - 0.82x 0.64x 0.28x 0.47x 0.37x 0.36x
EV / Revenue - 0.73x 0.58x 0.37x 0.44x 0.43x 0.43x
EV / EBITDA - 6.31x 6.69x 4.11x 4.57x 4.88x 4.66x
EV / EBIT - 11.6x 63.1x 37.8x 45.6x 15.3x 10.3x
EV / FCF - 20.6x 12.5x 20.5x 1.59x 19.9x 14.3x
FCF Yield - 4.85% 8.02% 4.89% 62.9% 5.02% 6.98%
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% 3.09% 3.09%
EPS 2 2.27 2.49 0.4 -0.07 2.34 1.27 2.16
Distribution rate - 32.1% 200% -1,143% 34.2% 78.7% 46.3%
Net sales 1 - 1,704 1,590 1,626 1,582 1,616 1,671
EBITDA 1 - 196.3 136.9 145.4 151.5 142.2 154.4
EBIT 1 - 106.3 14.5 15.8 15.2 45.42 69.76
Net income 1 80.9 86.3 12.1 -1.9 56.7 24.02 42.46
Net Debt 1 - -165.9 -107.7 136.6 -54.4 98.89 124.6
Reference price 2 37.53 42.48 36.28 17.27 40.50 32.35 32.35
Nbr of stocks (in thousands) 34,420 33,048 28,206 26,686 18,454 18,409 -
Announcement Date 21/07/22 20/07/23 18/07/24 24/07/25 23/07/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.47x0.43x4.88x3.09% 596M
14.95x2.6x6.95x4.07% 4.65B
566.67x8.65x194.93x - 2.66B
12.16x - - - 2.5B
13.01x2.12x5.91x-.--% 2.44B
12.5x - - - 2.1B
14.55x0.32x2.43x3.51% 2B
8.45x - - - 1.84B
Average 83.47x 2.82x 43.02x 2.67% 2.35B
Weighted average by Cap. 91.79x 3.33x 46.40x 2.87%

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