LRN
Stride Inc
Price:  
137.94 
USD
Volume:  
612,126.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LRN Intrinsic Value

-3.40 %
Upside

What is the intrinsic value of LRN?

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

Is LRN undervalued or overvalued?

Based on its market price of 137.94 USD and our intrinsic valuation, Stride Inc (LRN) is overvalued by 3.40%.

137.94 USD
Stock Price
133.22 USD
Intrinsic Value
Intrinsic Value Details

LRN Intrinsic Value - Valuation Summary

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%

LRN Intrinsic Value - Key Valuation Metrics

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%