NRDS - NASDAQ
NerdWallet, Inc.
$8.02
-4.8%NerdWallet, Inc. operates a digital platform that provides consumer-driven advice about personal finance by connecting individuals and small and mid-sized businesses with financial products providers. The company's platform offers guidance to consumers through educational content, tools and calculators, and product marketplaces, as well as NerdWallet app for various financial products, including credit cards, mortgages, insurance, SMB products, personal loans, banking, investing, and student loans. It serves customers in the United States, the United Kingdom, and Canada. The company was founded in 2009 and is based in San Francisco, California.
At a Glance
Live SnapshotNerdWallet, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $240.8M | $440.7M | $806.6M | $1.5B | $2.7B | $4.9B | $9.0B | $16.6B | $30.3B | $55.4B |
| Maintenance CapEx | -$475.8K | -$870.8K | -$1.6M | -$2.9M | -$5.3M | -$9.8M | -$17.9M | -$32.7M | -$59.9M | -$109.6M |
| Owner Earnings | $240.4M | $439.9M | $805.0M | $1.5B | $2.7B | $4.9B | $9.0B | $16.5B | $30.2B | $55.3B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $222.6M | $377.1M | $639.0M | $1.1B | $1.8B | $3.1B | $5.3B | $8.9B | $15.1B | $25.6B |
Related Guides
Continue your NRDS research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.