First Time Loading...

Nerdy Inc
NYSE:NRDY

Watchlist Manager
Nerdy Inc Logo
Nerdy Inc
NYSE:NRDY
Watchlist
Price: 2.53 USD -3.44% Market Closed
Updated: Apr 20, 2024

Relative Value

The Relative Value of one NRDY stock under the Base Case scenario is 3.81 USD. Compared to the current market price of 2.53 USD, Nerdy Inc is Undervalued by 34%.

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
3.81 USD
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
26
Median 3Y
2.7
Median 5Y
2.6
Industry
1.3
Forward
1.8
vs History
vs Industry
Median 3Y
-29.9
Median 5Y
-36.8
Industry
16.1
Forward
-7.6
vs History
vs Industry
Median 3Y
-27.7
Median 5Y
-31.8
Industry
8.2
vs History
vs Industry
Median 3Y
-18.9
Median 5Y
-22.2
Industry
12.2
vs History
55
vs Industry
8
Median 3Y
10.3
Median 5Y
9.9
Industry
1.7
vs History
51
vs Industry
32
Median 3Y
2.1
Median 5Y
2
Industry
1.4
Forward
1.5
vs History
51
vs Industry
44
Median 3Y
3.2
Median 5Y
2.9
Industry
2.9
vs History
vs Industry
Median 3Y
-7
Median 5Y
-7.6
Industry
7.8
Forward
38.2
vs History
vs Industry
Median 3Y
-7.1
Median 5Y
-8.2
Industry
11
Forward
-9.3
vs History
vs Industry
Median 3Y
-24.1
Median 5Y
-28.3
Industry
8.4
vs History
vs Industry
Median 3Y
-19.7
Median 5Y
-23.9
Industry
11.1
vs History
74
vs Industry
7
Median 3Y
11.6
Median 5Y
11.3
Industry
1.2

Multiples Across Competitors

NRDY Competitors Multiples
Nerdy 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
Nerdy Inc
NYSE:NRDY
446.3m USD 2.3 -10.9 -7.9 -6.9
ZA
Advtech Ltd
JSE:ADH
15.3B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
14.2B USD 4 46.4 29.3 29.3
US
Duolingo Inc
NASDAQ:DUOL
8.6B USD 16 529.8 -1 343.5 -605.8
CN
TAL Education Group
NYSE:TAL
7.3B USD 5.5 -103.6 -40.3 -40.3
ZA
Curro Holdings Ltd
JSE:COH
6.2B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.1B USD 2.5 81.6 24.5 40.3
ZA
Stadio Holdings Ltd
JSE:SDO
4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
3.8B USD 4 18.6 12.8 14.4
US
Graham Holdings Co
NYSE:GHC
3.1B USD 0.7 15.5 7.6 18.1
AU
IDP Education Ltd
ASX:IEL
4.6B AUD 4.3 28 19 19
EV/EBITDA Multiple
EBITDA Growth
US
Nerdy Inc
NYSE:NRDY
Average EV/EBITDA: 18.6
Negative Multiple: -7.9
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
29.3
261%
US
Duolingo Inc
NASDAQ:DUOL
Negative Multiple: -1 343.5 N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -40.3
204%
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
24.5
84%
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
12.8
N/A
US
Graham Holdings Co
NYSE:GHC
7.6
5%
AU
IDP Education Ltd
ASX:IEL
19
78%
EV/EBIT Multiple
EBIT Growth
US
Nerdy Inc
NYSE:NRDY
Average EV/EBIT: 24.2
Negative Multiple: -6.9
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
29.3
430%
US
Duolingo Inc
NASDAQ:DUOL
Negative Multiple: -605.8 N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -40.3 N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
40.3
130%
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.4
N/A
US
Graham Holdings Co
NYSE:GHC
18.1
80%
AU
IDP Education Ltd
ASX:IEL
19
49%

See Also

Discover More