investorscraft@gmail.com

Intrinsic ValueUdemy, Inc. (UDMY)

Previous Close$7.17
Intrinsic Value
Upside potential
Previous Close
$7.17

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

Udemy, Inc. operates a leading global online learning platform that connects learners with instructors across a broad spectrum of professional and personal development courses. The company generates revenue primarily through its Udemy Business segment, which serves corporate clients seeking upskilling solutions, and its Consumer segment, which offers individual course purchases and subscriptions. Udemy’s marketplace model leverages a vast network of instructors who create and monetize content, while the platform benefits from scalable technology and data-driven personalization. Positioned in the rapidly growing e-learning industry, Udemy competes with both traditional education providers and digital-first platforms by emphasizing affordability, accessibility, and a diverse course catalog. Its market differentiation stems from a dual focus on B2B and B2C segments, enabling cross-selling opportunities and recurring revenue streams. The company’s international presence and partnerships further strengthen its competitive edge in a fragmented but expanding sector.

Revenue Profitability And Efficiency

Udemy reported revenue of $786.6 million for FY 2024, reflecting its scalable platform and growing demand for online education. However, the company posted a net loss of $85.3 million, with diluted EPS of -$0.56, indicating ongoing investments in growth and market expansion. Operating cash flow was positive at $53.0 million, while capital expenditures remained modest at $2.3 million, suggesting efficient capital allocation toward platform development and content acquisition.

Earnings Power And Capital Efficiency

Udemy’s negative net income highlights its current reinvestment phase, prioritizing top-line growth over near-term profitability. The company’s ability to generate positive operating cash flow despite losses underscores the cash-generative nature of its subscription-based model. Capital efficiency is evident in its low capex requirements relative to revenue, allowing flexibility to scale operations without significant fixed-asset investments.

Balance Sheet And Financial Health

Udemy maintains a solid liquidity position with $190.6 million in cash and equivalents, providing a cushion for operational needs and strategic initiatives. Total debt is minimal at $10.8 million, reflecting a conservative leverage profile. The absence of dividends aligns with its growth-focused strategy, retaining capital for expansion and technology enhancements.

Growth Trends And Dividend Policy

Udemy’s revenue growth trajectory is supported by increasing adoption of online learning, particularly in corporate training. The company does not pay dividends, reinvesting cash flows into content diversification, international expansion, and platform innovation. Its asset-light model and recurring revenue streams position it well for sustained growth, though profitability remains a key milestone ahead.

Valuation And Market Expectations

Udemy’s valuation reflects investor confidence in its market opportunity and scalable platform, despite current losses. The stock’s performance will likely hinge on execution in the B2B segment and margin improvement over time. Market expectations are balanced between growth potential and the path to profitability in a competitive e-learning landscape.

Strategic Advantages And Outlook

Udemy’s strengths lie in its dual-revenue model, global reach, and data-driven content curation. Challenges include intensifying competition and the need to achieve sustainable profitability. The outlook remains positive, driven by secular trends favoring digital education, though macroeconomic factors and execution risks warrant monitoring. Strategic partnerships and technological advancements could further solidify its market position.

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