
Nerdy Inc
NYSE:NRDY

Intrinsic Value
The intrinsic value of one
NRDY
stock under the Base Case scenario is
2.45
USD.
Compared to the current market price of 1.62 USD,
Nerdy Inc
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nerdy Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Nerdy Inc
Balance Sheet Decomposition
Nerdy Inc
Current Assets | 78.1m |
Cash & Short-Term Investments | 65m |
Receivables | 7.4m |
Other Current Assets | 5.7m |
Non-Current Assets | 28.7m |
PP&E | 17.5m |
Intangibles | 8.4m |
Other Non-Current Assets | 2.8m |
Free Cash Flow Analysis
Nerdy Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Nerdy Inc
Revenue
|
197.3m
USD
|
Cost of Revenue
|
-61.6m
USD
|
Gross Profit
|
135.7m
USD
|
Operating Expenses
|
-199.7m
USD
|
Operating Income
|
-64m
USD
|
Other Expenses
|
25.9m
USD
|
Net Income
|
-38.1m
USD
|
NRDY Profitability Score
Profitability Due Diligence
Nerdy Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Score
Nerdy Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
NRDY Solvency Score
Solvency Due Diligence
Nerdy Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Nerdy Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NRDY Price Targets Summary
Nerdy Inc
According to Wall Street analysts, the average 1-year price target for
NRDY
is 2.12 USD
with a low forecast of 1.52 USD and a high forecast of 3.15 USD.
Dividends
Current shareholder yield for NRDY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NRDY
stock under the Base Case scenario is
2.45
USD.
Compared to the current market price of 1.62 USD,
Nerdy Inc
is
Undervalued by 34%.