investorscraft@gmail.com

Intrinsic ValueStride, Inc. (LRN)

Previous Close$84.60
Intrinsic Value
Upside potential
Previous Close
$84.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stride, Inc. operates as a leading provider of technology-driven education solutions, primarily serving K-12 students in the U.S. The company offers a comprehensive suite of online and blended learning programs through public and private partnerships, catering to diverse educational needs. Its revenue model is anchored in tuition-based contracts with school districts, supplemented by direct-to-consumer offerings for homeschooling families. Stride’s competitive edge lies in its scalable platform, regulatory expertise, and strong relationships with educational institutions. The company holds a dominant position in the virtual education sector, benefiting from secular trends toward flexible learning and digital adoption. Its ability to integrate curriculum, technology, and support services differentiates it from traditional education providers. Stride also capitalizes on policy tailwinds, such as increased funding for alternative education models, reinforcing its market leadership.

Revenue Profitability And Efficiency

Stride reported revenue of $2.04 billion for FY 2024, with net income of $204.2 million, reflecting a net margin of approximately 10%. Diluted EPS stood at $4.69, demonstrating robust profitability. Operating cash flow was strong at $278.8 million, supported by efficient working capital management. Capital expenditures were minimal at $2.3 million, indicating a capital-light model with high scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into cash, with operating cash flow covering net income by 1.4x. Stride’s capital efficiency is evident in its low capex requirements, allowing for reinvestment in growth initiatives or debt reduction. The absence of dividends suggests a focus on retaining earnings for strategic opportunities.

Balance Sheet And Financial Health

Stride maintains a solid balance sheet with $500.6 million in cash and equivalents, providing liquidity for operations and growth. Total debt of $528.2 million is manageable, given the company’s cash flow generation. The net debt position is minimal, reflecting prudent financial management and low leverage risk.

Growth Trends And Dividend Policy

Stride’s growth is driven by increasing demand for online education, with revenue growth likely sustained by enrollment gains and program expansion. The company does not pay dividends, opting instead to reinvest in technology and market expansion. This aligns with its growth-oriented strategy and capital allocation priorities.

Valuation And Market Expectations

The market values Stride at a premium, reflecting its leadership in a high-growth sector. The P/E ratio, based on FY 2024 EPS, suggests investor confidence in sustained profitability and scalability. Valuation multiples are supported by the company’s strong cash flow and low capital intensity.

Strategic Advantages And Outlook

Stride’s strategic advantages include its first-mover status in virtual education, regulatory expertise, and scalable platform. The outlook remains positive, with tailwinds from digital adoption and policy support. Risks include regulatory changes and competition, but the company’s established market position and financial strength mitigate these concerns.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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