EN DE

FEU Fair Value & Analysis

Academic & Educational Services · PH · Market cap 13.2B PHP

F FEU FEU · PSE
Price800.50 PHP
Fair Value1,990 PHP
Upside+148.6%
Quality63/100
Watch FEU for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
Low debt
Mixed vs. peers (4/9)
Wide moat 67/100
Evidence: High Range 1,292 PHP – 3,076 PHP Share as image

Fair value as of: Jul 10, 2026

From 26 valuation models · updated 30 days ago

Fair value updated Jul 10, 2026, revised from 2,062 PHP to 1,990 PHP (−3.5%) since Jun 25, 2026. Share price −3.5% over the past month.

A solid business, screening 149% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1,292 PHP). The market is more pessimistic than our downside scenario.
  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (1,292 PHP to 3,076 PHP) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

912.49 PHP 388.82 PHP Fair Value 1,990 PHP Aug 2016 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 10, 2026.

How to read this chart

60‑month range 388.82 PHP – 912.49 PHP · fair‑value band 1,292 PHP – 3,076 PHP · the 800.50 PHP price screens below the 1,990 PHP fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 10, 2026.

Full chart & analysis →

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

Analysis

FEU (FEU) currently trades at 800.50 PHP, while our model-based Fair Value estimate is 1,990 PHP, implying the stock looks roughly 148.6% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Academic & Educational Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

The stock trades on a trailing P/E of 12.6. Fundamentals as of Jul 10, 2026

Our scenario range runs from 1,292 PHP (bear case) to 3,076 PHP (bull case); at 800.50 PHP, the current price sits below 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 5% below its 52-week high and 4% above its 52-week low.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 962.44 PHP 1,774 PHP 3,413 PHP 80
Residual Income 824.13 PHP 1,077 PHP 3,076 PHP 76
Rev-Margin DCF 551.23 PHP 934.57 PHP 1,689 PHP 74
All 26 models by family
DCF Models
FCF DCF 1,022 PHP 1,597 PHP 3,428 PHP 38
Owner Earnings 1,549 PHP 3,500 PHP 7,596 PHP 31
5Y Revenue Exit 528.94 PHP 818.16 PHP 1,417 PHP 39
5Y EBITDA Exit 1,283 PHP 2,343 PHP 4,426 PHP 41
5Y P/E Exit 1,843 PHP 4,375 PHP 7,874 PHP 38
10Y Revenue Exit 667.89 PHP 1,250 PHP 1,560 PHP 36
10Y EBITDA Exit 1,231 PHP 2,874 PHP 5,788 PHP 37
10Y P/E Exit 1,640 PHP 4,079 PHP 8,201 PHP 35
Earnings-Based
Graham-Dodd 845.19 PHP 5,894 PHP 8,272 PHP 54
Lynch FV 2,519 PHP 3,598 PHP 4,678 PHP 50
PEG = 1.0 2,519 PHP 3,598 PHP 4,678 PHP 46
EPV 843.11 PHP 980.40 PHP 1,101 PHP 59
Dividend Discount
Gordon GGM 424.81 PHP 883.26 PHP 1,401 PHP 70
DDM Multi-Stage 424.81 PHP 744.79 PHP 927.01 PHP 61
Multiples
P/E Multiple 2,051 PHP 2,734 PHP 3,418 PHP 63
P/S Multiple 311.29 PHP 415.05 PHP 518.81 PHP 58
P/B Multiple 1,585 PHP 2,113 PHP 2,641 PHP 55
EV/EBIT 1,497 PHP 1,990 PHP 2,483 PHP 53
EV/EBITDA 1,329 PHP 1,766 PHP 2,203 PHP 54
EV/Revenue 309.92 PHP 434.43 PHP 558.95 PHP 43
Asset-Based
NCAV (Graham) 393.56 PHP 527.37 PHP 787.12 PHP 50
Growth DCF
Growth DCF 962.44 PHP 1,774 PHP 3,413 PHP 80
Rev-Margin DCF 551.23 PHP 934.57 PHP 1,689 PHP 74
Economic Profit
Residual Income 824.13 PHP 1,077 PHP 3,076 PHP 76
ROIC Compounder 917.66 PHP 1,265 PHP 1,602 PHP 72
Growth Earnings
Growth-Adj P/E 3,174 PHP 4,534 PHP 5,894 PHP 68

Widest divergence: Growth Earnings (4,534 PHP) versus Asset-Based (527.37 PHP). Highest evidence: Growth DCF (80).

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 32

Profitability 52
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 41
Disciplined investing over empire-building
Low Volatility 7
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 41
Distance to the 52-week high (market factor)
Net Issuance 78
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.

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

FEU reported revenue of 5.7B PHP in FY2024 versus 3.5B PHP in FY2020, a compound +12.9%/yr. Reported net income was 2.1B PHP in FY2024, compounding +20.8%/yr from FY2020.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
5.7B PHP
Latest YoY
+5.8%
Avg. growth/yr (3Y)
+11.8%
Avg. growth/yr (5Y)
+10.0%
Avg. growth/yr (9Y)
+53.3%
Revenue +12.9%/yr
FY20 3.5B PHP
FY21 4.1B PHP
FY22 4.9B PHP
FY23 5.4B PHP
FY24 5.7B PHP
Net income +20.8%/yr
FY20 966M PHP
FY21 1.5B PHP
FY22 1.9B PHP
FY23 1.9B PHP
FY24 2.1B PHP

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

Share or link this analysis
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). "FEU Fair Value". https://www.fairvalue-calculator.com/stock/FEU

Peer Group

Consumer Discretionary · 3559 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “School, College & University” was too small, so the broader sector is used.)

Quality Score 63 · Top 25%
Fair Value upside +149% · Top 25%
Return on assets 0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth 0% · Below median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Consumer Discretionary median · lower = cheaper

P/E (TTM) 12.6× · Cheaper than median

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.

VALUE 100 · sector 23
FUTURE 0 · sector 14
PAST 0 · sector 21
HEALTH 98 · sector 96
DIVIDEND 0 · sector 41

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

4 more School, College & University stocks, each showing price versus our Fair Value estimate (as of Jul 10, 2026).

Stock Price Fair Value vs Fair Value
IPO IPO 7.25 PHP 16.17 PHP +123%
MegaStudy Co 072870 12,710 KRW 38,931 KRW +206%
Creverse, Inc 096240 8,400 KRW 13,318 KRW +59%
YBM Net, Inc 057030 2,100 KRW 1,687 KRW -20%

Compare FEU with another stock

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

Free, no sign-up

Explore undervalued stocks

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

Frequently asked questions

Is FEU overvalued or undervalued?
As of Jul 10, 2026, our model estimates a fair value of 1,990 PHP versus a price of 800.50 PHP, about +149% (undervalued).
What is the fair value of FEU?
Our model-based fair value for FEU is 1,990 PHP (as of Jul 10, 2026), built from audited fundamentals. The current price is 800.50 PHP.
What is the quality score of FEU?
FEU has a Quality Score of 63/100. 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 net profit margin of FEU?
The net profit margin of FEU is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track FEU and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.