Legacy Education Inc. (LGCY) intrinsic value & 10-year financials
Legacy Education Inc. (LGCY) has a Graham intrinsic value of $19.60 per share. At $10.25 on Oct 17, 2026, the stock trades 48% below that value. Over the last 4 fiscal years revenue grew 34.5% a year to $64.2M, with an average return on invested capital of 29.3%.
- Graham intrinsic value
- $19.60
- Share price (Oct 17, 2026)
- $10.25
- Price vs Graham value
- 48% below
- Market cap
- $130.0M
- Revenue (FY2025)
- $64.2M
- Revenue growth (4-yr CAGR)
- 34.5%
- ROIC (10-yr avg)
- 29.3%
- Free cash flow (FY2025)
- $6.9M
LGCY 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $64.2M | $7.5M | $0.59 | $6.9M | 15.6% | 26.8% |
| FY2024 | $46.0M | $5.1M | $0.53 | $1.2M | 13.5% | 36.3% |
| FY2023 | $35.5M | $2.7M | $0.28 | $1.6M | 10.2% | 24.7% |
| FY2022 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Legacy Education Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Legacy Education Inc. has earned high returns on invested capital, averaging 29.3% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Legacy Education Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Legacy Education Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $19.60 per share.