Stride, Inc. logo LRN - Stride, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 5
HOLD 10
SELL 2
STRONG
SELL
0
| PRICE TARGET: $109.50 DETAILS
HIGH: $125.00
LOW: $94.00
MEDIAN: $109.50
CONSENSUS: $109.50
UPSIDE: 26.04%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Undervalued Strong
Trading 44.0% below fair value
Current Price $86.88
Bear Case $121.77 40.2% upside ($121.77 - $86.88) / $86.88 = 40.2% 5% stage 1 growth, 11% discount
Fair Value $155.24 78.7% upside ($155.24 - $86.88) / $86.88 = 78.7% 9% stage 1 growth, 11% discount
Bull Case $187.11 115.4% upside ($187.11 - $86.88) / $86.88 = 115.4% 11% stage 1 growth, 11% discount

Adjust Assumptions

8.8%
11.0%
3.0%

Key Value Driver

FCF growth rate (9% base case)

Terminal Value % of EV 38%
Implied Market Multiple 9.4x
Market is pricing in (growth) -1.4% vs our 8.8% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $109.50 from 17 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $155.24 per share.

Warnings

Wall Street's average price target is $109.50 (from 17 analysts). Our estimate is 56% 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