Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Duolingo, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-56.8% vs price
Base Case (Median)
-48.5% vs price
Bull Case (75th pct.)
35.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $217.73 | 51.2% | Medium (25%) |
| Graham Number | $74.23 | -48.4% | Low (10%) |
| EV/EBITDA | $62.18 | -56.8% | Medium (20%) |
| EV/FCF | $194.75 | 35.2% | Medium (20%) |
| Earnings Power Value | $16.12 | -88.8% | Medium (50%) |
Based on 5 out of 7 methods, DUOL appears fairly valued at the current price of $144.00. The base case fair value of $74.23 implies 48.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.