New Oriental Education & Technology Group Inc ADR (EDU) is undervalued and we do not publish a verdict for Twenty One Capital Inc (XXI).
We publish an intrinsic value for EDU but not for XXI, so the two cannot be ranked on price.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 7.6% (average of 3 methods) values the shares at $72.33; the price of $54.74 is 24% below that value, and 81% of that value comes from beyond year five.
Leak Score 100/100 on 3 of 12 signals
No Leak Score yet
| Metric | EDU | XXI |
|---|---|---|
| Verdict | Undervalued | — |
| Price | $54.74 | $6.88 |
| Intrinsic value | $72.33 | — |
| Margin of safety | +24% | — |
| Leak Score | 100/100 (3/12) | — |
| Market cap | $8.7B | $4.5B |
| Revenue growth, 5 years | 5.7% | — |
| Operating margin | 11.4% | — |
| Net margin | 8.4% | — |
| Return on equity | 12.5% | 4.2% |
| Debt to equity | 0.21 | 0.19 |
| P/E | 18.3x | 20.3x |
| Forward P/E | 10.7x | — |
| P/B | 2.2x | 1.7x |
| Dividend yield | 3.5% | — |