Nerdy Inc
NYSE:NRDY

Watchlist Manager
Nerdy Inc Logo
Nerdy Inc
NYSE:NRDY
Watchlist
Price: 1.63 USD -1.81% Market Closed
Market Cap: 297.4m USD

Intrinsic Value

NRDY's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one NRDY stock under the Base Case scenario is 2.51 USD. Compared to the current market price of 1.63 USD, Nerdy Inc is Undervalued by 35%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NRDY Intrinsic Value
2.51 USD
Undervaluation 35%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Nerdy Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
NRDY
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for NRDY cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Nerdy Inc
NYSE:NRDY
US
Diversified Consumer Services
Market Cap
296.8m USD
IPO
Nov 27, 2020
US
Diversified Consumer Services
Market Cap
296.8m USD
IPO
Nov 27, 2020
Price
$false
EPS
$false
Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Nerdy Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nerdy Inc

Current Assets 64.7m
Cash & Short-Term Investments 52.5m
Receivables 7.3m
Other Current Assets 4.8m
Non-Current Assets 27.8m
PP&E 19.6m
Intangibles 8.1m
Efficiency

Free Cash Flow Analysis
Nerdy Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Nerdy Inc

Revenue
190.2m USD
Cost of Revenue
-61.8m USD
Gross Profit
128.4m USD
Operating Expenses
-198.5m USD
Operating Income
-70.1m USD
Other Expenses
27.5m USD
Net Income
-42.6m USD
Fundamental Scores

NRDY Profitability Score
Profitability Due Diligence

Nerdy Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROIC is Increasing
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
25/100
Profitability
Score

Nerdy Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

NRDY Solvency Score
Solvency Due Diligence

Nerdy Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
51/100
Solvency
Score

Nerdy Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NRDY Price Targets Summary
Nerdy Inc

Wall Street analysts forecast NRDY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NRDY is 2.12 USD with a low forecast of 1.52 USD and a high forecast of 3.15 USD.

Lowest
Price Target
1.52 USD
7% Downside
Average
Price Target
2.12 USD
30% Upside
Highest
Price Target
3.15 USD
93% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Nerdy Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for NRDY 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NRDY Insider Trading
Buy and sell transactions by insiders

NRDY News

Other Videos
What is the Intrinsic Value of one NRDY stock?

The intrinsic value of one NRDY stock under the Base Case scenario is 2.51 USD.

Is NRDY stock undervalued or overvalued?

Compared to the current market price of 1.63 USD, Nerdy Inc is Undervalued by 35%.

Back to Top