The Discounted Cash Flow (DCF) valuation of Duolingo Inc (DUOL) is 91.69 USD. With the latest stock price at 486.42 USD, the upside of Duolingo Inc based on DCF is -81.1%.
Based on the latest price of 486.42 USD and our DCF valuation, Duolingo Inc (DUOL) is a sell. selling DUOL stocks now will result in a potential gain of 81.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.3% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 67.60 - 166.63 | 91.69 |
| Upside | -86.1% - -65.7% | -81.1% |