Discounted Cash Flow
Duolingo, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $161.7m | $-15.8m | $14.3m | -9.8% | $-1.24 |
| 2021 | $250.8m (55.1%) | $-60.1m (-281.2%) | $5.6m (-61.0%) | -24.0% (-145.8%) | $-2.57 (-107.3%) |
| 2022 | $369.5m (47.3%) | $-59.6m (0.9%) | $48.1m (761.3%) | -16.1% (32.8%) | $-1.51 (41.2%) |
| 2023 | $531.1m (43.7%) | $16.1m (127.0%) | $150.4m (212.8%) | 3.0% (118.8%) | $0.39 (125.8%) |
| 2024 | $748.0m (40.8%) | $88.6m (451.3%) | $273.4m (81.8%) | 11.8% (291.4%) | $2.04 (423.1%) |
| 2025 | $1.0b (38.7%) | $414.1m (367.5%) | $369.7m (35.2%) | 39.9% (237.0%) | $9.05 (343.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.