FMP
Duolingo, Inc.
DUOL
NASDAQ
Duolingo, Inc. develops a language-learning website and mobile app in the United States and China. The company offers courses in 40 different languages, including Spanish, English, French, Japanese, German, Italian, Chinese, Portuguese, and others. It also provides a digital language proficiency assessment exam. The company was incorporated in 2011 and is headquartered in Pittsburgh, Pennsylvania.
329.35 USD
12.41 (3.77%)
Free Cash Flow
Year
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue
34.03M
49.06M
67.81M
76.69M
66.32M
79.92M
96.3M
116.04M
139.82M
168.48M
Revenue %
-
44.19
38.22
13.1
-13.52
20.5
20.5
20.5
20.5
Operating Cash Flow
-10.22M
-5.75M
985.58k
-11.28M
-4.4M
-9.85M
-11.87M
-14.3M
-17.23M
-20.77M
Operating Cash Flow %
-30.02
-11.72
1.45
-14.71
-6.63
-12.33
-12.33
-12.33
-12.33
Cap Ex
-2.62M
-3.29M
-8.98M
-4.33M
-2.6M
-5.95M
-7.17M
-8.64M
-10.41M
-12.54M
Cap Ex %
-7.71
-6.71
-13.24
-5.64
-3.92
-7.44
-7.44
-7.44
-7.44
Free Cash Flow
-12.84M
-9.04M
-7.99M
-15.61M
-7M
-15.8M
-19.04M
-22.94M
-27.64M
-33.31M
Weighted Average Cost Of Capital
Price
0.15
Beta
Diluted Shares Outstanding
25.33M
Costof Debt
7.57
Tax Rate
After Tax Cost Of Debt
7.57
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
35M
Total Equity
3.75M
Total Capital
38.75M
Debt Weighting
90.33
Equity Weighting
9.67
Wacc
7.33
Build Up Free Cash Flow
Year
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue
34.03M
49.06M
67.81M
76.69M
66.32M
79.92M
96.3M
116.04M
139.82M
168.48M
Operating Cash Flow
-10.22M
-5.75M
985.58k
-11.28M
-4.4M
-9.85M
-11.87M
-14.3M
-17.23M
-20.77M
Cap Ex
-2.62M
-3.29M
-8.98M
-4.33M
-2.6M
-5.95M
-7.17M
-8.64M
-10.41M
-12.54M
Free Cash Flow
-12.84M
-9.04M
-7.99M
-15.61M
-7M
-15.8M
-19.04M
-22.94M
-27.64M
-33.31M
Wacc
7.33
7.33
7.33
7.33
7.33
Pv Lfcf
-14.72M
-16.53M
-18.55M
-20.83M
-23.39M
Sum Pv Lfcf
-94.02M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
7.33
Free Cash Flow T1
-33.97M
Terminal Value
-637.47M
Present Terminal Value
-447.58M
Intrinsic Value
Enterprise Value
-541.6M
Net Debt
29.28M
Equity Value
-570.87M
Diluted Shares Outstanding
25.33M
Equity Value Per Share
-22.54
Projected DCF
-22.54 1.007%
