As of 2025-04-24, the Intrinsic Value of Stride Inc (LRN) is 133.22 USD. This LRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.94 USD, the upside of Stride Inc is -3.40%.
The range of the Intrinsic Value is 94.98 - 232.00 USD
Based on its market price of 137.94 USD and our intrinsic valuation, Stride Inc (LRN) is overvalued by 3.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 94.98 - 232.00 | 133.22 | -3.4% |
| DCF (Growth 10y) | 117.31 - 271.24 | 160.62 | 16.4% |
| DCF (EBITDA 5y) | 78.98 - 107.73 | 94.44 | -31.5% |
| DCF (EBITDA 10y) | 100.10 - 138.48 | 119.42 | -13.4% |
| Fair Value | 154.85 - 154.85 | 154.85 | 12.26% |
| P/E | 93.18 - 128.11 | 110.24 | -20.1% |
| EV/EBITDA | 67.52 - 91.81 | 79.04 | -42.7% |
| EPV | 44.80 - 58.21 | 51.50 | -62.7% |
| DDM - Stable | 57.28 - 180.06 | 118.67 | -14.0% |
| DDM - Multi | 76.12 - 187.51 | 108.46 | -21.4% |
| Market Cap (mil) | 6,007.29 |
| Beta | 0.53 |
| Outstanding shares (mil) | 43.55 |
| Enterprise Value (mil) | 6,001.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.33% |
| Cost of Debt | 4.25% |
| WACC | 8.88% |