Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Duolingo
DUOL
Duolingo
Duolingo Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
30 Jun 25
Updated
30 Jun 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
US$329.23
12.5% overvalued
intrinsic discount
30 Jun
US$370.34
Loading
1Y
97.6%
7D
9.2%
Author's Valuation
US$329.2
12.5% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
US$329.2
12.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-74m
2b
2019
2021
2023
2025
2027
2028
Revenue US$1.5b
Earnings US$647.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
23.21%
Consumer Services revenue growth rate
0.42%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.11%
Calculation
US$647.45m
Earnings '28
x
40.00x
PE Ratio '28
=
US$25.90b
Market Cap '28
US$25.90b
Market Cap '28
/
51.72m
No. shares '28
=
US$500.72
Share Price '28
US$500.72
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
US$329.23
Fair Value '25