investorscraft@gmail.com

Intrinsic Value of Duolingo, Inc. (DUOL)

Previous Close$391.86
Intrinsic Value
Upside potential
Previous Close
$391.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Duolingo, Inc. operates in the digital education and language-learning sector, leveraging a freemium model to monetize its platform. The company generates revenue primarily through subscription services (Duolingo Plus), in-app purchases, and advertising, catering to a global user base seeking accessible language education. Its gamified approach differentiates it from traditional learning platforms, driving high user engagement and retention. Duolingo holds a dominant position in the mobile-first language-learning market, competing with niche players and broader education platforms. The company benefits from network effects as its user base grows, reinforcing its market leadership. Its scalable technology and data-driven personalization further enhance its competitive edge, positioning it for sustained growth in the expanding digital education industry.

Revenue Profitability And Efficiency

Duolingo reported revenue of $748 million for FY 2024, reflecting strong top-line growth driven by subscription uptake and advertising. Net income stood at $88.6 million, with diluted EPS of $1.88, indicating improving profitability. Operating cash flow of $285.5 million highlights efficient cash generation, while capital expenditures of -$12.1 million suggest disciplined investment in growth.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with positive net income and healthy operating cash flow. Capital efficiency is evident in its ability to scale revenue without significant capital outlays, supported by a scalable digital platform. The absence of dividends allows reinvestment into product development and market expansion.

Balance Sheet And Financial Health

Duolingo maintains a strong balance sheet, with $785.8 million in cash and equivalents against total debt of $54.7 million, indicating ample liquidity and low leverage. The company’s financial position supports continued growth initiatives and potential strategic investments.

Growth Trends And Dividend Policy

Revenue growth trends underscore Duolingo’s expanding user base and monetization capabilities. The company does not pay dividends, prioritizing reinvestment in technology and global expansion to capture market share in the digital education space.

Valuation And Market Expectations

Market expectations for Duolingo reflect optimism about its scalable model and leadership in language learning. Valuation metrics likely incorporate premium growth prospects, given its strong revenue trajectory and profitability improvements.

Strategic Advantages And Outlook

Duolingo’s strategic advantages include its gamified platform, data-driven personalization, and global reach. The outlook remains positive, with opportunities to expand into adjacent education verticals and enhance monetization through new features and partnerships.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount