As of 2025-07-04, the Intrinsic Value of Duolingo Inc (DUOL) is 105.17 USD. This DUOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 391.86 USD, the upside of Duolingo Inc is -73.2%.

The range of the Intrinsic Value is 80.24 - 169.15 USD.

Is DUOL undervalued or overvalued?

Based on its market price of 391.86 USD and our intrinsic valuation, Duolingo Inc (DUOL) is overvalued by 73.2%.

391.86 USD

Stock Price

105.17 USD

Intrinsic Value

Intrinsic Value Details

DUOL Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	80.24 - 169.15	105.17	-73.2%
DCF (Growth Exit 10Y)	149.69 - 335	201.82	-48.5%
DCF (EBITDA Exit 5Y)	66.67 - 106.46	83.80	-78.6%
DCF (EBITDA Exit 10Y)	113.55 - 186.34	144.36	-63.2%
Peter Lynch Fair Value	53.22 - 53.22	53.22	-86.42%
P/E Multiples	38.11 - 65.07	51.17	-86.9%
EV/EBITDA Multiples	34.65 - 50.73	42.68	-89.1%
Earnings Power Value	17.9 - 18.14	18.02	-95.4%
Dividend Discount Model - Stable	16.45 - 44.88	30.66	-92.2%
Dividend Discount Model - Multi Stages	55.16 - 119.41	75.74	-80.7%

DUOL Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Bright Horizons Family Solutions Inc	118.29 - 298.32	170.14	41.1%
Grand Canyon Education Inc	156.71 - 380.58	218.29	19.0%
Powerschool Holdings Inc	(0.04) - 11.27	2.49	-89.1%
Graham Holdings Co	1,738.13 - 2,664.24	2,103.53	120.8%
Laureate Education Inc	22.27 - 42.36	28.90	22.3%
Strategic Education Inc	84.08 - 160.76	108.68	30.2%
2U Inc	-3,264.61 - -3,264.61	-3,264.61	-206721.2%

DUOL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	17,810
Beta	1.83
Outstanding shares (mil)	45
Enterprise Value (mil)	16,926

Market risk premium	5.1%
Cost of Equity	10.7%
Cost of Debt	5%
WACC	7.8%