ThredUp Inc
NASDAQ:TDUP
Intrinsic Value
The intrinsic value of one TDUP stock under the Base Case scenario is 1.97 USD. Compared to the current market price of 8 USD, ThredUp Inc is Overvalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ThredUp Inc
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
ThredUp Inc
Balance Sheet Decomposition
ThredUp Inc
Current Assets | 60.5m |
Cash & Short-Term Investments | 46.8m |
Receivables | 4.2m |
Other Current Assets | 9.5m |
Non-Current Assets | 112m |
PP&E | 95.3m |
Intangibles | 10.7m |
Other Non-Current Assets | 6m |
Free Cash Flow Analysis
ThredUp Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
ThredUp Inc
Revenue
|
251.7m
USD
|
Cost of Revenue
|
-43.6m
USD
|
Gross Profit
|
208.2m
USD
|
Operating Expenses
|
-237.5m
USD
|
Operating Income
|
-29.3m
USD
|
Other Expenses
|
-36.3m
USD
|
Net Income
|
-65.6m
USD
|
TDUP Profitability Score
Profitability Due Diligence
ThredUp Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
ThredUp Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
TDUP Solvency Score
Solvency Due Diligence
ThredUp Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
ThredUp Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TDUP Price Targets Summary
ThredUp Inc
According to Wall Street analysts, the average 1-year price target for TDUP is 7.4 USD with a low forecast of 7.07 USD and a high forecast of 7.88 USD.
Dividends
Current shareholder yield for TDUP 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 TDUP stock under the Base Case scenario is 1.97 USD.
Compared to the current market price of 8 USD, ThredUp Inc is Overvalued by 75%.