DUOL

$114.34

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 15.00% trendline growth.
Want to create your own valuation? Create a free account.
$325.10

With 20% Margin of Safety (MoS):

$260.08
▲ 127.46% upside
Capital Efficiency
Average Quarterly ROIC
153.66%
Cost of Capital (estimated)9%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
95
BullishWeighted across 6 signals
DCF Discount
127.5% discount to price
100
FCF Yield
7.1% trailing FCF yield
100
ROIC vs WACC
ROIC 153.7% vs WACC 9.0% (17.1x)
100
Net Debt / FCF
Net cash position
100
Buybacks
Share count flat
50
FCF CAGR (5Y)
119.1% 5Y FCF CAGR
100
Strengths lead the score: DCF Discount, FCF Yield.
Narrative Score
52
Weak
Weighted across 5 recent drivers · Last 30 days+1 vs previous · +1 new driversVs 6-Month Baseline: Average (41th pct)
Trend: StableConfidence: 93%Updated: 3h ago
Sources: 73 (News 64 · Analyst 9)
Drivers
10 regulatory scrutiny+0.1
51 news sentiment+0.1
3 upgrade headlines+0.0
Analyst upgrades+0.0
8 analyst reiterations0.0
Other Metrics
P/E13.5
Profit Margin40.0%
Owner Earnings$410.07m
One Dollar Premise0.00%
Debt/Equity1.11
Current Ratio2.74
PEG0.059
Free Cash Flow (in millions)
201920202021202220232024
$7$22$15$64$167$374
How Intrinziq Estimates Fair Value

Intrinziq estimates Duolingo, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Duolingo, Inc.Technology

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.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.