Duolingo Inc
NASDAQ:DUOL

Watchlist Manager
Duolingo Inc Logo
Duolingo Inc
NASDAQ:DUOL
Watchlist
Price: 340.39 USD 0.79%
Market Cap: 15B USD
Have any thoughts about
Duolingo Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one DUOL stock under the Base Case scenario is 48.56 USD. Compared to the current market price of 340.39 USD, Duolingo Inc is Overvalued by 86%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DUOL Relative Value
Base Case
48.56 USD
Overvaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

21.7
P/S
P/S
Price to Sales
21.7
vs History
11
vs Industry
4
Median 3Y
14.2
Median 5Y
14.3
Industry
1.2
Forward
19.7
More Details
172.4
P/E
P/E
Price to Earnings
172.4
vs History
16
vs Industry
3
Median 3Y
-53.1
Median 5Y
-55.4
Industry
15.3
Forward
164.4
More Details
59.5
P/OCF
P/OCF
Price to OCF
59.5
vs History
69
vs Industry
5
Median 3Y
72.5
Median 5Y
73.4
Industry
8.1
More Details
65.5
P/FCFE
P/FCFE
Price to FCFE
65.5
vs History
72
vs Industry
7
Median 3Y
84.8
Median 5Y
88
Industry
11.7
More Details
18.2
P/B
P/B
Price to Book Value
18.2
vs History
6
vs Industry
5
Median 3Y
10.2
Median 5Y
10.3
Industry
1.6
More Details
20.4
EV/S
EV/S
Enterprise Value to Sales
20.4
vs History
11
vs Industry
4
Median 3Y
12.7
Median 5Y
12.8
Industry
1.3
Forward
18.6
More Details
27.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
27.9
vs History
11
vs Industry
6
Median 3Y
17.4
Median 5Y
17.5
Industry
2.8
More Details
221.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
221.9
vs History
9
vs Industry
0
Median 3Y
-54.3
Median 5Y
-55.4
Industry
8.1
Forward
72.7
More Details
259.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
259.5
vs History
9
vs Industry
1
Median 3Y
-50.8
Median 5Y
-51.3
Industry
10.9
Forward
213.3
More Details
56
EV/OCF
EV/OCF
Enterprise Value to OCF
56
vs History
65
vs Industry
6
Median 3Y
62.5
Median 5Y
63.1
Industry
8.5
More Details
61.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
61.6
vs History
67
vs Industry
8
Median 3Y
72.3
Median 5Y
76.4
Industry
11.2
More Details
42
EV/IC
EV/IC
Enterprise Value to IC
42
vs History
20
vs Industry
1
Median 3Y
34.2
Median 5Y
34.2
Industry
1.2
More Details

Multiples Across Competitors

DUOL Competitors Multiples
Duolingo Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Duolingo Inc
NASDAQ:DUOL
15B USD 21.7 172.4 221.9 259.5
ZA
Advtech Ltd
JSE:ADH
17.7B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.4B USD 2.2 26.8 13.8 13.8
ZA
Curro Holdings Ltd
JSE:COH
7.8B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.4B USD 2.4 54.6 21.8 31.7
CN
TAL Education Group
NYSE:TAL
6B USD 3.3 82.5 -194.7 -194.7
ZA
Stadio Holdings Ltd
JSE:SDO
5.8B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.8B USD 4.7 21.2 14.6 16.5
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
US
Stride Inc
NYSE:LRN
4.6B USD 2.2 19.1 11.3 15.5
US
Graham Holdings Co
NYSE:GHC
3.9B USD 0.7 11 9.1 14.8
P/E Multiple
Earnings Growth P/E to Growth
US
Duolingo Inc
NASDAQ:DUOL
Average P/E: 55.4
172.4
1 108%
0.2
ZA
A
Advtech Ltd
JSE:ADH
Not Available
48%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
26.8
195%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
54.6
282%
0.2
CN
TAL Education Group
NYSE:TAL
82.5
N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.2
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
US
Stride Inc
NYSE:LRN
19.1
74%
0.3
US
Graham Holdings Co
NYSE:GHC
11
45%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Duolingo Inc
NASDAQ:DUOL
Average EV/EBITDA: 47
221.9
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
38%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.8
161%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.8
94%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -194.7 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
127%
0.3
US
Stride Inc
NYSE:LRN
11.3
79%
0.1
US
Graham Holdings Co
NYSE:GHC
9.1
8%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Duolingo Inc
NASDAQ:DUOL
Average EV/EBIT: 103.2
259.5
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
40%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.8
183%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.7
137%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -194.7 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.5
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
808%
0.5
US
Stride Inc
NYSE:LRN
15.5
111%
0.1
US
Graham Holdings Co
NYSE:GHC
14.8
87%
0.2

See Also

Summary
DUOL intrinsic value, competitors valuation, and company profile.
DCF Valuation
DUOL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DUOL stock valuation using valuation multiples.
Wall Street Estimates
DUOL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DUOL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.