Duolingo, Inc. (DUOL)
Services-Prepackaged Software · Technology · $2.1B
Intrinsic Value (Consensus)
$126.51
Current Price
$128.07
Margin of Safety
-1.2%
1.2% Above Intrinsic Value
Value: $127
Price: $128
Valuation Model Estimates
Current Price: $128.07
DCF (Discounted Cash Flow)
$1041.65
Graham Number
$124.92
Earnings Power Value
$83.20
Relative Value (P/E)
$171.40
Dividend Discount Model
Not applicable
—
Consensus Value
$126.51
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
76
Profitability
25/25
Strength
17/25
Valuation
12/25
Growth
22/25
Financial Health Signals
Strong profitability — ROE of 31% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (17.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $8.57
- EPS (Forward)
- $10.28
- Book Value
- $80.93
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 30.7%
- Debt/Equity
- —
- Revenue Growth
- 38.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance