EN DE

Stadio Holdings (SDO) Fair Value & Analysis

Consumer Defensive · ZA · Market cap 10.9B ZAC

SH Stadio Holdings SDO · JSE
PriceR12.85
Fair ValueR7.57
Upside-41.1%
Quality68/100
Watch Stadio Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 17.8% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Wide moat 71/100
Evidence: High Range R5.35 – R13.06 Share as image

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 28 days ago

Fair value updated Jul 13, 2026, revised from R7.54 to R7.57 (+0.4%) since Jun 26, 2026. Share price +0.5% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (R5.35 to R13.06) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R13.73 R2.55 Fair Value R7.57 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range R2.55 – R13.73 · fair‑value band R5.35 – R13.06 · the R12.85 price screens above the R7.57 fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

Stadio Holdings (SDO) currently trades at R12.85, while our model-based Fair Value estimate is R7.57, implying the stock looks roughly 41.1% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Stadio Holdings generated revenue of 1.8B ZAR at a net margin of 17.8%. Revenue grew 12.5% year over year. It earns a return on equity of 16.4%. Net debt stands at 95.8M ZAR. Fundamentals as of Jul 13, 2026

Our scenario range runs from R5.35 (bear case) to R13.06 (bull case); at R12.85, 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. For context, the median of 10 Consumer Defensive peers we cover trades at 17% fair-value upside, at -41%, SDO screens richer than that median.

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 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
Growth DCF R3.19 R6.15 R11.00 80
Residual Income R2.57 R3.37 R9.80 76
Rev-Margin DCF R2.77 R4.79 R8.99 74
All 26 models by family
DCF Models
FCF DCF R3.38 R5.21 R11.05 38
Owner Earnings R2.76 R6.05 R12.96 31
5Y Revenue Exit R2.54 R4.21 R7.70 39
5Y EBITDA Exit R5.41 R10.01 R19.06 41
5Y P/E Exit R5.89 R13.79 R24.71 38
10Y Revenue Exit R2.74 R5.68 R7.51 36
10Y EBITDA Exit R4.92 R11.86 R24.32 37
10Y P/E Exit R5.27 R12.89 R25.76 35
Earnings-Based
Graham-Dodd R2.63 R18.38 R25.79 54
Lynch FV R8.96 R12.80 R16.64 50
PEG = 1.0 R8.96 R12.80 R16.64 46
EPV R3.82 R4.43 R4.96 59
Dividend Discount
Gordon GGM R1.40 R2.90 R4.61 70
DDM Multi-Stage R1.40 R2.45 R3.05 61
Multiples
P/E Multiple R6.39 R8.52 R10.66 63
P/S Multiple R1.96 R2.61 R3.27 58
P/B Multiple R4.94 R6.59 R8.23 55
EV/EBIT R7.52 R9.96 R12.41 53
EV/EBITDA R5.94 R7.86 R9.78 54
EV/Revenue R2.01 R2.80 R3.58 43
Asset-Based
NCAV (Graham) R1.23 R1.65 R2.46 50
Growth DCF
Growth DCF R3.19 R6.15 R11.00 80
Rev-Margin DCF R2.77 R4.79 R8.99 74
Economic Profit
Residual Income R2.57 R3.37 R9.80 76
ROIC Compounder R5.14 R7.63 R9.47 72
Growth Earnings
Growth-Adj P/E R12.03 R17.18 R22.34 68

Widest divergence: Growth Earnings (R17.18) versus Asset-Based (R1.65). Highest evidence: Growth DCF (80).

Notify me when SDO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.8B ZAC
Revenue growth (YoY) +12.5%
Net margin 17.8%
Return on equity 16.4%
Free cash flow 160M ZAC FY2025
P/E ratio 33.8
More key figures
Operating margin 23.8%
EPS (TTM) R0.3800
Dividend yield 0.0%
EPS growth (YoY) +21.5%
Net debt 95.8M ZAC FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 65 · Market factors (momentum, volatility) 74

Profitability 63
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 80
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.

About the company

Stadio Holdings Limited, through its subsidiaries, provides higher education programs in South Africa and Namibia. The company offers undergraduate programs, including higher certificates, diplomas, and degrees; and post-graduate programs, such as honors and master's degrees, and doctorates through contact and distance learning modules.

Full company description

Stadio Holdings Limited, through its subsidiaries, provides higher education programs in South Africa and Namibia. The company offers undergraduate programs, including higher certificates, diplomas, and degrees; and post-graduate programs, such as honors and master's degrees, and doctorates through contact and distance learning modules. It also provides programs across its schools of accounting, business, commerce, financial planning and insurance, and banking and investment; administration and management; education; film; architecture and spatial design; media and design; fashion; information technology; law; policing and law enforcement; arts and humanities; live performance and creative writing; and engineering. In addition, the company operates the STADIO Higher Education, Milpark Education, and AFDA higher education institutions. Stadio Holdings Limited was incorporated in 2016 and is based in Cape Town, South Africa.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Stadio Holdings reported revenue of R1.8B in FY2025 versus R1.1B in FY2021, a compound +13.8%/yr. Reported net income was R328M in FY2025, compounding +27.0%/yr from FY2021.

Growth Quality 91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.8B ZAR
Latest YoY
+14.2%
Avg. 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.
+14.9%
Avg. 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.
+14.6%
Avg. growth/yr (11Y) 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.
+44.6%
Revenue +13.8%/yr
FY21 R1.1B
FY22 R1.2B
FY23 R1.4B
FY24 R1.6B
FY25 R1.8B
Net income +27.0%/yr
FY21 R126M
FY22 R166M
FY23 R208M
FY24 R262M
FY25 R328M
Character of growth · EPS growth decomposed (2014-2025) +37.6 % p.a.
Revenue per share +23.6 pp

of which total revenue +33.3 pp · buybacks/dilution −9.6 pp

EBIT margin +1.3 pp
Tax rate +5.2 pp
Residual (interest, one-offs) +7.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

SDO screens 41% overvalued. Compare with New Oriental Education & Technology Group →

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). "Stadio Holdings Fair Value". https://www.fairvalue-calculator.com/stock/SDO

Peer Group

Education & Training Services · 148 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 68 · Top 25%
Fair Value upside −41% · Bottom 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 24% · Top 25%
Revenue growth 13% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

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

P/E (TTM) 33.8× · Pricier than 75% of peers
P/B 5.23× · Pricier than 75% of peers
P/S (TTM) 5.90× · Pricier than 75% of peers
P/FCF 4.2× · Pricier than median
EV/EBITDA 21.3× · Pricier than 75% of peers

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 0 · sector 39
FUTURE 63 · sector 24
PAST 65 · sector 18
HEALTH 100 · sector 95
DIVIDEND 0 · sector 66

VALUE 0: the price sits above our fair-value range.

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

10 more Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 897.37 MXN -7%
TAL Education Group TAL $10.24 $15.60 +52%
Laureate Education, Inc LAUR $36.45 $41.45 +14%
Physicswallah Limited PWL ₹131.59 ₹14.81 -89%
Grand Canyon Education, Inc LOPE $149.00 $152.01 +2%
Covista Inc CVSA $116.22 $135.45 +17%
Stride, Inc LRN $83.39 $139.45 +67%
Universal Technical Institute, Inc UTI $40.33 $21.35 -47%
Perdoceo Education Corporation PRDO $31.66 $41.45 +31%
Strategic Education, Inc STRA $84.18 $105.48 +25%

Compare Stadio Holdings 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

Frequently asked questions

Is Stadio Holdings (SDO) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of R7.57 versus a price of R12.85, about −41% (overvalued).
What is the fair value of SDO?
Our model-based fair value for Stadio Holdings is R7.57 (as of Jul 13, 2026), built from audited fundamentals. The current price is R12.85.
What is the quality score of SDO?
Stadio Holdings has a Quality Score of 68/100. 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 Stadio Holdings (SDO)?
Stadio Holdings reported trailing-twelve-month revenue of about 1.8B ZAR (latest available figure, as of Jul 13, 2026).
What is the net profit margin of SDO?
The net profit margin of Stadio Holdings is about 17.8%, meaning it keeps roughly 17.8% of revenue as net income. Based on the latest reported figures.
Does Stadio Holdings pay a dividend?
Stadio Holdings currently shows a dividend yield of about 0.02% relative to its recent price (as of Jul 13, 2026).

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 Stadio Holdings 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.