Want to Calculate Fair Value?
Enter Stock | Calculate Fair Value
Stock: DUOL
Book Value Per Share: $19.68
EPS: $3.835
Diluted EPS TTM: $2.02
Dividend Per Share: None
Dividend Yield: 0.00 %
Dividend Payout Ratio: 0%
Price To Sales Ratio TTM: 22.24
Price To Book Ratio: 20.18
PEG Ratio: None
EV To EBITDA: 208.16
P/E Ratio: 196.53
Forward P/E Ratio: 140.85
Ex Dividend Date: None
Dividend Date: None
Current Price: $378.31
Previous Close: $376.42
52 Week Low: $145.05
52 Week High: $544.93
Earning Date (within 30 days): N/A
50 Day MA: $470.77
200 Day MA: $360.24
Link to Yahoo (Financial): DUOL

Advertisement
 
* Note: Prices are in Million (M) USD.
Description:
Duolingo Inc (DUOL) ↓
None
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $786 M
Debt : $0 M
EBITDA : $83 M

Since Cash is greater than Total Debt, 5 points assigned.
This criteria used industry in which company operates:
Sector: Educational Services
Industry: Elementary and Secondary Schools

Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 98.65

Since Forward PE Ratio is greater than 35, 0 point assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $78 M
Average Revenue: $314 M
Revenue Converted To Free Cash FLow(%): 25%
Avg Free Cash Flow Growth Per Year (Last 5 Years): 429.95%

Since Free Cash Flow (FCF) to Revenue percentage is greater than 25, 5 points assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $748 M
Revenue 4 Years Ago (2020-12-31): $162 M
Last 5 Years Average Revenue Growth: 73%

Since Revenue Growth is greater than 20, 5 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $47 M
Share Count 5 Years Ago (2020-12-31): $36 M

Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $4.54
Trailing 12-Month Earnings Per Share (EPS): $3.13
Average Earnings Per Share (EPS): $3.84
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0%

Since Dividend Per Share is less than or equal to 0, 0 point assigned.

Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: -2%

Since Average ROE is negative, 0 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $378
52-Week Low: $145
Threshold Price (15% Above 52-Week Low): $167

Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $18,045 M

Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 0.20% exposure of Total Portfolio.
Value-Trade has assigned 20 points to above Duolingo Inc (DUOL) stock.
Last 3 Years Avg PE (Limited to last 3 years of EPS data) 40, Fair Value PE 15, Industry Based PE is 14 and Growth based PE is 36. Based on these all values average assigned is 26.25.
Value-Trades has assined P/E value 26.25. Since an average (Current Year EPS + Next Year EPS) earning per share is $3.835.
The fair value of Duolingo Inc (DUOL) stock should be (26.25 x $3.835) = $100.67

Share this valuation:



Advertisement

Advertisement