The Discounted Cash Flow (DCF) valuation of Duolingo Inc (DUOL) is 114.90 USD. With the latest stock price at 512.95 USD, the upside of Duolingo Inc based on DCF is -77.6%.
Based on the latest price of 512.95 USD and our DCF valuation, Duolingo Inc (DUOL) is a sell. selling DUOL stocks now will result in a potential gain of 77.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.1% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 83.48 - 214.52 | 114.90 |
| Upside | -83.7% - -58.2% | -77.6% |