Nerdy Inc
NYSE:NRDY

Watchlist Manager
Nerdy Inc Logo
Nerdy Inc
NYSE:NRDY
Watchlist
Price: 1.71 USD 6.87% Market Closed
Market Cap: 308.4m USD
Have any thoughts about
Nerdy Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one NRDY stock under the Base Case scenario is 2.5 USD. Compared to the current market price of 1.71 USD, Nerdy Inc is Undervalued by 32%.

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.

NRDY Relative Value
Base Case
2.5 USD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
70
vs Industry
40
Median 3Y
2.6
Median 5Y
2.3
Industry
1.2
Forward
1.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-15.7
Median 5Y
-22.2
Industry
15.3
Forward
-3.8
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-19.2
Median 5Y
-30.2
Industry
8.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-14.4
Median 5Y
-16.6
Industry
11.7
More Details
7.1
P/B
P/B
Price to Book Value
7.1
vs History
76
vs Industry
12
Median 3Y
10.3
Median 5Y
8.3
Industry
1.6
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
70
vs Industry
46
Median 3Y
2.1
Median 5Y
1.7
Industry
1.3
Forward
1.3
More Details
1.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.8
vs History
70
vs Industry
60
Median 3Y
3.2
Median 5Y
2.5
Industry
2.8
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-6.4
Industry
8.1
Forward
-10.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-5
Median 5Y
-6.4
Industry
10.9
Forward
-3.4
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-15
Median 5Y
-23.5
Industry
8.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-12.4
Median 5Y
-14.7
Industry
11.2
More Details
6.7
EV/IC
EV/IC
Enterprise Value to IC
6.7
vs History
82
vs Industry
10
Median 3Y
11.2
Median 5Y
10.4
Industry
1.2
More Details

Multiples Across Competitors

NRDY Competitors Multiples
Nerdy 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
Nerdy Inc
NYSE:NRDY
307.7m USD 1.6 -8.1 -4.3 -3.8
ZA
Advtech Ltd
JSE:ADH
17.9B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
15B USD 21.8 173.2 223.1 260.9
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10B USD 2.2 25.7 12.8 12.8
ZA
Curro Holdings Ltd
JSE:COH
7.9B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.3B USD 2.4 53.9 21.5 31.3
CN
TAL Education Group
NYSE:TAL
5.9B USD 3.2 81.6 -190 -190
ZA
Stadio Holdings Ltd
JSE:SDO
5.8B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.7B USD 4.6 20.9 14.3 16.2
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 11.2 15.4
P/E Multiple
Earnings Growth P/E to Growth
US
Nerdy Inc
NYSE:NRDY
Average P/E: 62.4
Negative Multiple: -8.1 		N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
48%
N/A
US
Duolingo Inc
NASDAQ:DUOL
173.2
1 108%
0.2
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
25.7
195%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
53.9
282%
0.2
CN
TAL Education Group
NYSE:TAL
81.6
N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
20.9
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Nerdy Inc
NYSE:NRDY
Average EV/EBITDA: 53.2
Negative Multiple: -4.3 		N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
38%
N/A
US
Duolingo Inc
NASDAQ:DUOL
223.1
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
12.8
161%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.5
94%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -190 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.3
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
127%
0.3
US
Stride Inc
NYSE:LRN
11.2
79%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Nerdy Inc
NYSE:NRDY
Average EV/EBIT: 117.8
Negative Multiple: -3.8 		N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
40%
N/A
US
Duolingo Inc
NASDAQ:DUOL
260.9
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
12.8
183%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.3
137%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -190 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.2
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
808%
0.5
US
Stride Inc
NYSE:LRN
15.4
111%
0.1

See Also

Summary
NRDY intrinsic value, competitors valuation, and company profile.
DCF Valuation
NRDY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NRDY stock valuation using valuation multiples.
Wall Street Estimates
NRDY 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
NRDY 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 210,000+ 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.