DUOLINGO, INC. |
Market Closed -
Other stock markets
|
Pre-market 07:00:30 am | |||
| 176.8 USD | -2.28% |
|
179.4 | +1.50% |
| May. 20 | Duolingo Insider Sold Shares Worth $478,332, According to a Recent SEC Filing | MT |
| May. 10 | News Highlights : Top Company News of the Day - Friday at 5 AM ET | DJ |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,976 | 2,857 | 9,531 | 7,622 | - | - |
| Enterprise Value (EV) 1 | 3,422 | 2,273 | 8,783 | 6,655 | 6,458 | 5,921 |
| P/E ratio | -41.3 x | -47.1 x | 648 x | 114 x | 74.5 x | 43.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 15.9 x | 7.73 x | 17.9 x | 10.4 x | 8.16 x | 6.4 x |
| EV / Revenue | 13.6 x | 6.15 x | 16.5 x | 9.08 x | 6.92 x | 4.97 x |
| EV / EBITDA | -3,210 x | 147 x | 93.8 x | 38.3 x | 26 x | 16.6 x |
| EV / FCF | - | - | 60.9 x | 26.6 x | 21.4 x | 15.9 x |
| FCF Yield | - | - | 1.64% | 3.76% | 4.67% | 6.27% |
| Price to Book | - | - | 14.7 x | 9.2 x | 6.95 x | 5.19 x |
| Nbr of stocks (in thousands) | 37,472 | 40,170 | 42,014 | 43,122 | - | - |
| Reference price 2 | 106.1 | 71.13 | 226.8 | 176.8 | 176.8 | 176.8 |
| Announcement Date | 3/3/22 | 2/28/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 250.8 | 369.5 | 531.1 | 732.9 | 933.7 | 1,191 |
| EBITDA 1 | - | -1.066 | 15.46 | 93.68 | 173.7 | 248 | 356.3 |
| EBIT 1 | - | -60.01 | -65.2 | -13.26 | 51.9 | 100.3 | - |
| Operating Margin | - | -23.93% | -17.64% | -2.5% | 7.08% | 10.74% | - |
| Earnings before Tax (EBT) 1 | - | -59.96 | -58.64 | 17.78 | 75.91 | 125.7 | 209.8 |
| Net income 1 | -15.78 | -60.14 | -59.57 | 16.07 | 76.35 | 123.7 | 205.5 |
| Net margin | - | -23.98% | -16.12% | 3.03% | 10.42% | 13.25% | 17.26% |
| EPS 2 | -1.240 | -2.570 | -1.510 | 0.3500 | 1.555 | 2.374 | 4.034 |
| Free Cash Flow 1 | - | - | - | 144.3 | 250.4 | 301.3 | 371.4 |
| FCF margin | - | - | - | 27.16% | 34.16% | 32.27% | 31.2% |
| FCF Conversion (EBITDA) | - | - | - | 154.01% | 144.1% | 121.51% | 104.23% |
| FCF Conversion (Net income) | - | - | - | 897.95% | 327.95% | 243.53% | 180.73% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 4/30/21 | 3/3/22 | 2/28/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 73.01 | 81.22 | 88.39 | 96.06 | 103.8 | 115.7 | 126.8 | 137.6 | 151 | 167.6 | 177 | 188.1 | 200.4 | 212.8 | 225 |
| EBITDA 1 | 0.329 | 3.946 | 4.198 | 2.13 | 5.183 | 15.11 | 20.87 | 22.5 | 35.2 | 44 | 38.61 | 39.94 | 51.29 | 59 | 56.41 |
| EBIT 1 | -17.42 | -11.85 | -15.03 | -19.98 | -18.15 | -8.519 | -4.865 | -4.67 | 4.795 | 16.44 | 8.51 | 8.654 | 18.46 | 25.51 | 22.34 |
| Operating Margin | -23.85% | -14.59% | -17.01% | -20.8% | -17.48% | -7.37% | -3.84% | -3.39% | 3.18% | 9.81% | 4.81% | 4.6% | 9.21% | 11.98% | 9.93% |
| Earnings before Tax (EBT) 1 | -17.41 | -12.13 | -14.9 | -18.39 | -13.21 | -2.698 | 2.41 | 2.932 | 15.13 | 25.85 | 13.37 | 13.66 | 23.5 | 30.4 | 27.34 |
| Net income 1 | -17.52 | -12.15 | -15.04 | -18.44 | -13.93 | -2.582 | 3.725 | 2.807 | 12.12 | 26.96 | 13.76 | 13.9 | 23.24 | 30.24 | 28.04 |
| Net margin | -23.99% | -14.96% | -17.02% | -19.2% | -13.42% | -2.23% | 2.94% | 2.04% | 8.03% | 16.09% | 7.77% | 7.39% | 11.6% | 14.21% | 12.46% |
| EPS 2 | -0.4600 | -0.3100 | -0.3800 | -0.4600 | -0.3500 | -0.0600 | 0.0800 | 0.0600 | 0.2600 | 0.5700 | 0.2822 | 0.2770 | 0.4681 | 0.6052 | 0.5547 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/3/22 | 5/12/22 | 8/4/22 | 11/10/22 | 2/28/23 | 5/9/23 | 8/8/23 | 11/8/23 | 2/28/24 | 5/8/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 554 | 585 | 748 | 967 | 1,164 | 1,701 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 144 | 250 | 301 | 371 |
| ROE (net income / shareholders' equity) | - | -27.8% | - | 2.68% | 16.3% | 20.3% | 18.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | 18% | 17.4% | - |
| Assets 1 | - | - | - | - | 424.5 | 710.5 | - |
| Book Value Per Share 2 | - | - | - | 15.40 | 19.20 | 25.40 | 34.00 |
| Cash Flow per Share 2 | - | 0.3900 | 1.360 | 3.300 | 5.050 | 6.420 | - |
| Capex 1 | - | 3.59 | 5.56 | 3.19 | 4.81 | 5.93 | 7.51 |
| Capex / Sales | - | 1.43% | 1.51% | 0.6% | 0.66% | 0.63% | 0.63% |
| Announcement Date | 4/30/21 | 3/3/22 | 2/28/23 | 2/28/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
176.8
USD
Average target price
252.9
USD
Spread / Average Target
+43.07%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -22.08% | 7.62B | |
| +30.04% | 457B | |
| +31.55% | 276B | |
| +6.35% | 137B | |
| +29.31% | 93.68B | |
| +4.83% | 90.6B | |
| +58.99% | 59.25B | |
| +12.88% | 45.65B | |
| +24.63% | 37.59B | |
| -0.23% | 35.62B |
- Stock Market
- Equities
- DUOL Stock
- Financials Duolingo, Inc.
