Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
DUOL Duolingo Inc
Duolingo Inc banner

Duolingo Inc
NASDAQ:DUOL

Watchlist Manager
Duolingo Inc Logo
Duolingo Inc
NASDAQ:DUOL
Watchlist
Price: 165.31 USD 5.01% Market Closed
Market Cap: $7.7B
Write Note Create Alert

DCF Value

The DCF Value for Duolingo Inc (DUOL) under the Base Case is USD. Compared with the current market price of 165.31 USD, the stock appears .

Key assumptions
DUOL DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 12.4%
Net Margin 11.6%13.3%
Cash Flow Conversion 97%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 8%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue DUOL Research

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 St Estimates
DUOL price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DUOL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate