Duolingo, Inc. (DUOL) DCF Valuation

Duolingo, Inc. (DUOL) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Duolingo, Inc. (DUOL) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or an analyst, this (DUOL) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Duolingo, Inc., you can adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 70.8 161.7 250.8 369.5 531.1 858.0 1,386.0 2,239.0 3,616.9 5,842.8
Revenue Growth, % 0 128.51 55.09 47.34 43.74 61.54 61.54 61.54 61.54 61.54
EBITDA -11.6 -13.8 -57.3 -60.0 -5.8 -111.8 -180.6 -291.7 -471.3 -761.3
EBITDA, % -16.46 -8.51 -22.84 -16.25 -1.1 -13.03 -13.03 -13.03 -13.03 -13.03
Depreciation 1.3 2.3 2.7 4.9 7.1 11.8 19.1 30.9 49.9 80.7
Depreciation, % 1.77 1.4 1.09 1.32 1.34 1.38 1.38 1.38 1.38 1.38
EBIT -12.9 -16.0 -60.0 -64.9 -12.9 -123.6 -199.7 -322.7 -521.2 -842.0
EBIT, % -18.23 -9.9 -23.93 -17.56 -2.43 -14.41 -14.41 -14.41 -14.41 -14.41
Total Cash 59.8 120.5 553.9 608.2 747.6 787.8 1,272.6 2,055.8 3,320.9 5,364.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.0 20.5 33.2 46.7 89.0
Account Receivables, % 14.14 12.65 13.22 12.65 16.75
Inventories .0 13.6 .0 35.0 .0 30.7 49.6 80.1 129.4 209.0
Inventories, % 0.000001413228 8.4 0.000000798 9.48 0 3.58 3.58 3.58 3.58 3.58
Accounts Payable 3.8 2.2 7.8 1.2 2.4 18.3 29.5 47.6 77.0 124.3
Accounts Payable, % 5.39 1.36 3.12 0.31854 0.46073 2.13 2.13 2.13 2.13 2.13
Capital Expenditure -5.2 -4.0 -6.2 -10.1 -13.7 -30.4 -49.0 -79.2 -127.9 -206.7
Capital Expenditure, % -7.41 -2.48 -2.47 -2.74 -2.58 -3.54 -3.54 -3.54 -3.54 -3.54
Tax Rate, % 9.62 9.62 9.62 9.62 9.62 9.62 9.62 9.62 9.62 9.62
EBITAT -14.1 -16.1 -60.2 -65.9 -11.7 -121.3 -195.9 -316.4 -511.2 -825.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.3 -43.5 -57.2 -126.4 -24.2 -184.8 -306.7 -495.5 -800.4 -1,293.1
WACC, % 8.16 8.16 8.16 8.16 8.16 8.16 8.16 8.16 8.16 8.16
PV UFCF
SUM PV UFCF -2,283.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,319
Terminal Value -21,416
Present Terminal Value -14,469
Enterprise Value -16,752
Net Debt -723
Equity Value -16,030
Diluted Shares Outstanding, MM 47
Equity Value Per Share -344.56

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Duolingo’s financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Learning Metrics: Adjust essential parameters such as lesson completion rates, user engagement, and subscription growth.
  • Instant Performance Analytics: Provides real-time insights into user progress and retention rates.
  • Data-Driven Accuracy: Utilizes Duolingo's extensive user data for precise performance evaluations.
  • Flexible Scenario Testing: Experiment with various learning strategies and assess their impact effortlessly.
  • Efficiency Booster: Streamline the process of tracking educational outcomes without the need for intricate models.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Duolingo’s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as user growth rates, average revenue per user, and operating expenses.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and net present value (NPV).
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Duolingo, Inc. (DUOL)?

  • Accurate Data: Up-to-date Duolingo financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from zero.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focusing on Duolingo.
  • User-Friendly: Easy-to-navigate interface and clear instructions make it accessible for all users.

Who Should Use Duolingo, Inc. (DUOL)?

  • Language Learners: Enhance your skills with a fun and interactive platform tailored for all levels.
  • Educators: Integrate engaging language resources into your curriculum for effective teaching.
  • Travel Enthusiasts: Prepare for your next adventure by learning essential phrases and cultural insights.
  • Parents: Support your children's language development with a safe and educational app.
  • Polyglots: Expand your linguistic repertoire with diverse language options and practice opportunities.

What the Template Contains

  • Pre-Filled DCF Model: Duolingo’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Duolingo’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.