DUOL
Duolingo, Inc.
$133.60
Platform & Compounding FCF
85%
Two-stage FCF DCF
Strong
·
Conviction
Undervalued
Trading 53.0% below fair value
You pay
$133.60
Bear
$165.80
Fair
$284.22
Bull
$432.93
Bear
$165.80
+24.1%
12% stage 1 growth, 11% discount
Fair
$284.22
+112.7%
20% stage 1 growth, 11% discount
Bull
$432.93
+224.0%
26% stage 1 growth, 11% discount
Adjust Assumptions
20.0%
11.0%
3.0%
Key Value Driver
FCF growth rate (20% base case)
Terminal Value % of EV
46%
Implied Market Multiple
19.4x
Market is pricing in (growth)
8.6%
vs 20.0% base
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above.
Average Target (23 analysts)
$115.63
Divergence from AlphaVal
146%
Summary
Using a two-stage FCF DCF with 20% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $284.22 per share.
Warnings
Stock-based employee pay equals 33% of profits. This dilutes existing shareholders, so cash flow alone overstates what owners really earn.
Wall Street's average price target is $115.63 (from 23 analysts). Our estimate is 146% above the consensus -- consider that gap carefully.
Key Risks
- P/E alone misleads — earnings depressed by growth investment
- Cyclical or commodity businesses may be misclassified as platforms
- Terminal value dominance suggests sensitivity to long-run assumptions