First Time Loading...
U

Udemy Inc
NASDAQ:UDMY

Watchlist Manager
Udemy Inc
NASDAQ:UDMY
Watchlist
Price: 9.99 USD -0.5%
Updated: Apr 25, 2024

Relative Value

The Relative Value of one UDMY stock under the Base Case scenario is 12.64 USD. Compared to the current market price of 9.99 USD, Udemy Inc is Undervalued by 21%.

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.

UDMY Relative Value
Base Case
12.64 USD
Undervaluation 21%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
29
Median 3Y
2.8
Median 5Y
2.8
Industry
1.3
Forward
1.9
vs History
vs Industry
Median 3Y
-14.6
Median 5Y
-14.6
Industry
16.1
Forward
605.8
vs History
vs Industry
Median 3Y
-76.8
Median 5Y
-76.8
Industry
8.2
vs History
vs Industry
Median 3Y
-43.8
Median 5Y
-43.8
Industry
12.2
vs History
71
vs Industry
18
Median 3Y
4.8
Median 5Y
4.8
Industry
1.7
vs History
78
vs Industry
40
Median 3Y
2
Median 5Y
2
Industry
1.4
Forward
1.3
vs History
78
vs Industry
46
Median 3Y
3.5
Median 5Y
3.5
Industry
2.9
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-13.2
Industry
7.8
Forward
76.1
vs History
vs Industry
Median 3Y
-11
Median 5Y
-11
Industry
11
Forward
-143.4
vs History
vs Industry
Median 3Y
-55.5
Median 5Y
-55.5
Industry
8.4
vs History
vs Industry
Median 3Y
-31.9
Median 5Y
-31.9
Industry
11.1
vs History
71
vs Industry
14
Median 3Y
5.2
Median 5Y
5.2
Industry
1.2

Multiples Across Competitors

UDMY Competitors Multiples
Udemy Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Udemy Inc
NASDAQ:UDMY
1.6B USD 2.2 -14.6 -12.6 -9.8
ZA
Advtech Ltd
JSE:ADH
15.4B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.4B USD 3.7 43.6 26.8 26.8
US
Duolingo Inc
NASDAQ:DUOL
9.1B USD 17.2 569.5 -1 442.1 -650.2
CN
TAL Education Group
NYSE:TAL
8.3B USD 6.3 -118.2 -50.3 -50.3
ZA
Curro Holdings Ltd
JSE:COH
6.3B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.2B USD 2.5 83.2 24.9 41
ZA
Stadio Holdings Ltd
JSE:SDO
4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
3.9B USD 4 18.9 12.9 14.6
US
Graham Holdings Co
NYSE:GHC
3.2B USD 0.7 15.5 7.6 18.3
AU
IDP Education Ltd
ASX:IEL
4.6B AUD 4.3 27.8 18.9 18.9
EV/EBITDA Multiple
EBITDA Growth
US
U
Udemy Inc
NASDAQ:UDMY
Average EV/EBITDA: 18.2
Negative Multiple: -12.6
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
26.8
261%
US
Duolingo Inc
NASDAQ:DUOL
Negative Multiple: -1 442.1 N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -50.3
204%
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
24.9
84%
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
12.9
N/A
US
Graham Holdings Co
NYSE:GHC
7.6
-1%
AU
IDP Education Ltd
ASX:IEL
18.9
76%

See Also

Discover More