As of 2025-06-15, the Intrinsic Value of Duolingo Inc (DUOL) is 105.68 USD. This DUOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 478.48 USD, the upside of Duolingo Inc is -77.90%.
The range of the Intrinsic Value is 80.36 - 171.58 USD
Based on its market price of 478.48 USD and our intrinsic valuation, Duolingo Inc (DUOL) is overvalued by 77.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.36 - 171.58 | 105.68 | -77.9% |
| DCF (Growth 10y) | 149.97 - 340.35 | 202.99 | -57.6% |
| DCF (EBITDA 5y) | 67.03 - 107.68 | 84.52 | -82.3% |
| DCF (EBITDA 10y) | 114.17 - 188.65 | 145.67 | -69.6% |
| Fair Value | 53.22 - 53.22 | 53.22 | -88.88% |
| P/E | 38.32 - 65.70 | 51.56 | -89.2% |
| EV/EBITDA | 34.80 - 52.36 | 42.87 | -91.0% |
| EPV | 18.13 - 17.89 | 18.01 | -96.2% |
| DDM - Stable | 16.49 - 45.59 | 31.04 | -93.5% |
| DDM - Multi | 55.31 - 121.47 | 76.31 | -84.1% |
| Market Cap (mil) | 21,746.92 |
| Beta | 1.82 |
| Outstanding shares (mil) | 45.45 |
| Enterprise Value (mil) | 20,862.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.62% |
| Cost of Debt | 5.00% |
| WACC | 7.74% |