The Discounted Cash Flow (DCF) valuation of Duolingo Inc (DUOL) is 105.17 USD. With the latest stock price at 410.02 USD, the upside of Duolingo Inc based on DCF is -74.3%.
Based on the latest price of 410.02 USD and our DCF valuation, Duolingo Inc (DUOL) is a sell. selling DUOL stocks now will result in a potential gain of 74.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.4% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 80.24 - 169.15 | 105.17 |
| Upside | -80.4% - -58.7% | -74.3% |