NRDY - NYSE

Nerdy, Inc.

Nerdy, Inc.

NRDYยทNYSE

$0.78

+0.26%
TechnologySoftware - Application

Nerdy, Inc. operates platform for live online learning. The company's purpose-built proprietary platform leverages technology, including AI, to connect learners of various ages to experts, delivering value on both sides of the network. Its learning destination provides learning experiences across various subjects and multiple formats, including one-on-one instruction, small group classes, large format group classes, and adaptive self-study. The company's flagship business, Varsity Tutors, operates platforms for live online tutoring and classes. Its solutions are available directly to learners, as well as through schools and other institutions. The company was founded in 2007 and is headquartered in Saint Louis, Missouri.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$95.82M
EPS-0.3300
P/E Ratio-2.37
Earnings Date08/06/2026
Nerdy, Inc.

Nerdy, Inc. Fair Value Envelope

NRDY ยท NYSE

Our analysis suggests that NRDY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.7836, this represents a potential HIDDEN relative to our calculated worth for Nerdy, Inc..

HIDDEN
Intrinsic Value
Current Price: $0.7836

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

Present Value-$92.4M
+ Cash & Equivalents$47.9M
Firm Value-$44.5M
- Debt$19.3M
Equity Value-$63.8M
/ Shares Outstanding121,403,407B
DCF Value-$1
OVERVALUED BY 167%

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
-$17.4M
-$16.0M
-$14.8M
-$13.6M
-$12.6M
-$11.6M
-$10.7M
-$9.9M
-$9.1M
-$8.4M
Maintenance CapEx
-$990.3K
-$913.2K
-$842.1K
-$776.5K
-$716.0K
-$660.2K
-$608.8K
-$561.4K
-$517.6K
-$477.3K
Owner Earnings
-$18.4M
-$16.9M
-$15.6M
-$14.4M
-$13.3M
-$12.2M
-$11.3M
-$10.4M
-$9.6M
-$8.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$17.0M
-$14.5M
-$12.4M
-$10.6M
-$9.0M
-$7.7M
-$6.6M
-$5.6M
-$4.8M
-$4.1M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your NRDY research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.