Nerdy

Edtech Rivals And Regulations Will Squeeze Margins Yet Drive Recovery

AnalystLowTarget

Not Invested

Community Contributor

Published

12 Aug 25

AnalystLowTarget's Fair Value

US$1.50

24.0% undervalued

04 Sep

US$1.14

20.0%

2.7%

20.0%

2.7%

You can edit this narrative until Aug 12 10:14 PM. Then, changes will post as Updates.

Author's Valuation

US$1.524.0% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$1.5

24.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

11.97%

Consumer Services revenue growth rate

0.66%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.02%

Calculation

US$17.26m

Earnings '28

15.08x

PE Ratio '28

US$260.16m

Market Cap '28

US$260.16m

Market Cap '28

141.24m

No. shares '28

US$1.84

Share Price '28

US$1.84 Share Price '28

Discounted to 2025 @ 7.09% p.a.

US$1.50

Fair Value '25