Advanced AI Adoption Will Expand Education Horizons

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

31 Mar 25

Updated

09 Dec 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-28.9%

7D

3.1%

Loading

1Y

-28.9%

7D

3.1%

You can edit this narrative until Dec 10 11:05 PM. Then, changes will post as Updates.

Author's Valuation

US$1.7924.7% undervalued

AnalystConsensusTarget Fair Value

Shared on 09 Dec 25

NRDY: Tightened 2025 Revenue Guidance Will Support Improved Long Term Profitability

Analysts have modestly raised their price target on Nerdy to reflect slightly higher long term margin expectations and a marginally lower future valuation multiple. This results in a low single digit percentage increase in implied equity value, or roughly a few cents of upside per share.

Shared on 25 Nov 25

Fair value Decreased 4.44%

NRDY: Upcoming 2025 Revenue Guidance Will Drive Renewed Market Optimism

Nerdy Sees Slight Price Target Reduction as Analysts Adjust Forecasts Analysts have revised Nerdy's fair value estimate downward by $0.08 to $1.79, following updated projections for profitability and adjusted future earnings multiples. What's in the News Nerdy, Inc.

Shared on 10 Nov 25

Fair value Decreased 8.16%

NRDY: Upcoming 2025 Revenue Guidance Will Drive Renewed Market Optimism

Analysts have revised their price target for Nerdy downward from $2.04 to $1.88, citing lower projected revenue growth and a re-evaluation of future profitability estimates. What's in the News Nerdy, Inc.

Shared on 01 May 25

Fair value Decreased 3.92%

Shared on 24 Apr 25

Fair value Decreased 31%

Shared on 17 Apr 25

Fair value Decreased 26%

AnalystConsensusTarget has decreased future PE multiple from 27.7x to 20.5x.

Shared on 09 Apr 25

Fair value Increased 36%

AnalystConsensusTarget has increased future PE multiple from 20.5x to 27.7x.

Shared on 02 Apr 25

Fair value Increased 44%

AnalystConsensusTarget has decreased revenue growth from 10.0% to 8.3% and increased shares outstanding growth rate from 0.1% to 0.1%.

AnalystConsensusTarget Fair Value

US$1.79

24.7% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

7.60%

Consumer Services revenue growth rate

0.34%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.12%

Calculation

US$27.98m

Earnings '28

x

10.86x

PE Ratio '28

=

US$303.92m

Market Cap '28

US$303.92m

Market Cap '28

/

138.85m

No. shares '28

=

US$2.19

Share Price '28

US$2.19 Share Price '28

Discounted to 2025 @ 7.12% p.a.

=

US$1.78

Fair Value '25