Services-Prepackaged Software
Duolingo, Inc. operates as a mobile learning platform in the United States, China, the United Kingdom, and internationally. The company offers courses in 40 different languages, including Spanish, English, French, German, Italian, Portuguese, Japanese, and Chinese through its Duolingo app. It also provides a digital language proficiency assessment exam. The company was incorporated in 2011 and is headquartered in Pittsburgh, Pennsylvania.
Sector
ACIW
ADBE
ADSK
AI
ALKT
ALRM
ALTR
AMPL
AMSWA
ANSS
APPF
APPN
ASAN
AVDX
AVPT
BAND
BASE
BB
BIGC
BILL
BL
BLKB
BOX
BRZE
BSY
CCCS
CCSI
CDNS
CERT
CFLT
COUR
CRM
CRWD
CVLT
CWAN
CXM
DBX
DDD
DDOG
DH
DOCU
DT
EA
ENFN
ESTC
EVBG
EVCM
FROG
FRSH
FSLY
GDYN
GEN
GTLB
GWRE
HUBS
INFA
INST
INTA
INTU
JAMF
LAW
MANH
MBLY
MDB
MLNK
MQ
MSFT
MSTR
MYPS
NABL
NCNO
NET
NOW
NTNX
OKTA
ORCL
PATH
PAYC
PCOR
PCTY
PD
PDFS
PLTR
PRGS
PTC
PWSC
PYCR
QLYS
QTWO
Discounted Cash Flow Valuation of Duolingo, Inc.
Growth
%
%
Discount
%
%
Multiple
g\r | +10% | +11% | +12% | +13% | +14% |
---|---|---|---|---|---|
0% | 10 | 9 | 8 | 8 | 7 |
+1% | 11 | 10 | 9 | 8 | 8 |
+2% | 13 | 11 | 10 | 9 | 8 |
+3% | 14 | 13 | 11 | 10 | 9 |
+4% | 17 | 14 | 12 | 11 | 10 |
Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
---|---|---|---|---|---|---|---|---|---|---|---|---|
FCF | $203.6M | $264.7M | $336.7M | $419M | $509.8M | $606.1M | $703.8M | $797.6M | $881.8M | $950.4M | $997.9M | $9.979B |
DCF | $230.2M | $254.6M | $275.5M | $291.5M | $301.4M | $304.3M | $299.9M | $288.3M | $270.2M | $246.7M | $2.467B | |
Value | $5.229B |
In the chart Earnings are multiplied by this value.
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
Years | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
---|---|---|---|---|---|
Net Margin | -9.8% | -24% | -16% | 3% | 7.8% |
ROA | -8.9% | -9.1% | -7.8% | 1.9% | 4.3% |
ROE | 20% | -12% | -11% | 2.5% | 6.4% |
The average Net Margin over the past 5 years is -6.55%.
The trend of Net Margin over the past 5 years is +19.15%.
The average ROA over the past 5 years is -2.99%.
The trend of ROA over the past 5 years is +9.71%.
The average ROE over the past 5 years is -4.27%.
The trend of ROE over the past 5 years is +13.44%.
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
Years | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM | |||||
---|---|---|---|---|---|---|---|---|---|---|
Debt FCF | - | - | - | - | - | |||||
Debt Equity | - | - | - | - | - | |||||
MIN | ||||||||||
Graham Stability | - | - | - | - | - |
The Debt/FCF trailing twelve month is -.
The trend of Debt/FCF over the past 5 years is -.
Graham’s Stability measure stands at -.
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
Years | 12-2020 | 12-2022 | Trend |
---|---|---|---|
Revenue | 49% | 44% | -5.7% |
Net Income | - | - | - |
Stockholders Equity | - | 21% | 15% |
FCF | 120% | 210% | 140% |
The Revenue CAGR over the past 5 years is -.
The trend of Revenue growth rate over the past 5 years is -5.67%.
The Earnings CAGR over the past 5 years is -.
The trend of Earnings growth rate over the past 5 years is -.
The Equity CAGR over the past 5 years is -.
The trend of Equity growth rate over the past 5 years is +15.27%.
The FCF CAGR over the past 5 years is -.
The trend of FCF growth rate over the past 5 years is +136.9%.