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.

At a Glance

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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -2.4).

Valuation inputs: P/E -2.4, earnings yield N/A, momentum +0.3%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -2.1%, ROIC -68.4%).

Profitability stack: net margin -22.3%, ROE -2.1%, ROIC -68.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +62.0%, momentum +0.3%, net margin -22.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

nrdy

Nerdy, Inc. Market vs Earnings Trajectory

NRDY ยท NYSE

Loading price and EPS data...

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..

Intrinsic Value
Current Price: $0.7836
3Y-20.0%
5Y+14.0%
10Y+10.0%
3Y+10.0%
5Y+72.0%
10Y+148.0%
3Y+13.0%
5Y+62.0%
10Y+57.0%
3Y-61.0%
5Y+183.0%
10Y+28.0%
3Y-55.0%
5Y+154.0%
10Y+18.0%
3Y-43.0%
5Y+33.0%
10Y+30.0%
Nerdy, Inc.

Nerdy, Inc. Profit Bridge

NRDY ยท NYSE
Revenue178.99M
Cost of Goods Sold (76.41M)
Gross Profit102.58M
Operating Expenses (137.17M)
Operating Income-34.59M
Interest Expense (0.00)
Other Income/Expense-26.20M
Pretax Income-60.79M
Income Tax (159.00K)
Net Income-39.92M
Net Income
-39.92M

Profitability Analysis

Gross Margin

57.3%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

-19.3%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-22.3%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

57.31%
Gross Profit Margin
-15%
3Y-17.0%
5Y-14.0%
10Y-9.0%
-19.32%
Operating Profit Margin
-48%
3Y-65.0%
5Y+12.0%
10Y-46.0%
-22.30%
Net Profit Margin
3Y+2.0%
5Y-6.0%
10Y-37.0%
-210.01%
Return on Equity
95%
3Y+178.0%
5Y-3493.0%
10Y-
-52.41%
Return on Assets
14%
3Y+96.0%
5Y+22.0%
10Y-
-68.44%
Return on Invested Capital
-36%
3Y-27.0%
5Y+12.0%
10Y-
NRDY

Nerdy, Inc. Cash Conversion Engine

NRDY ยท NYSE
Net Income-60.95M
Depreciation & Amortization7.63M
Stock-Based Compensation27.81M
Change in Working Capital-1.24M
Others7.90M
Capital Expenditures-5.37M
Free Cash Flow-24.22M

Cash Flow Quality Analysis

FCF Conversion Rate

39.7%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

-28.5%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-7.8%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

-$1.24M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Working capital strain: Significant cash tied up in operations. Monitor receivables collection, inventory turns, and payment terms to optimize cash conversion cycle.

nrdy

Nerdy, Inc. Funding & Solvency Profile

NRDY ยท NYSE
Cash & Cash Equivalents44.70M
Net Receivables4.75M
Inventory0.00
Other Current Assets5.05M
Total Current Assets54 M
Property, Plant & Equipment9.39M
Goodwill & Intangible Assets7.44M
Long-Term Investments0.00
Other Non-Current Assets1.65M
Total Non-Current Assets11 M
Total Assets
72.97M

Financial Health Analysis

Current Ratio

2.41x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

1.52x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

32 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

75% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

Financial Health Insight

Mixed signals: Strong short-term liquidity provides comfort, but high overall leverage requires careful monitoring of debt servicing capabilities and refinancing risk.

nrdy

Nerdy, Inc. Street Expectations Map

NRDY ยท NYSE

Wall Street analysts project that NRDY stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 1.75, with estimates ranging from a low of 1.00 to a high of 2.50.

Lowest Target
1.00
27.62%
Consensus Target
1.75
123.33%
Highest Target
2.50
219.04%

The consensus 1-year price target stands at 1.75, with estimates ranging from a low of 1.00 to a high of 2.50.

Analyst Consensus Analysis

Upside Potential

+123.3%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

85.7% spread

High uncertainty. Very wide target spread indicates significant disagreement among analystsโ€”major valuation uncertainty or transformation underway.

Analyst Conviction

Low

High uncertainty: Wide dispersion indicates analysts struggle to agree on valuationโ€”proceed with caution and independent analysis.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

nrdy

Nerdy, Inc. Insider Positioning

NRDY ยท NYSE

During the last 12 months, insiders have purchased $4.30M and sold $895K worth of NRDY shares, resulting in $3.40M of net buying activity.

3 Months

Bought

0

0.00

Sold

248.4K

225.78K

Net Activity

-226K

-$226K

3-6 Months

Bought

1.3M

1.72M

Sold

262.1K

310.87K

Net Activity

+1.4M

+$1.41M

6-9 Months

Bought

2.1M

2.54M

Sold

171.9K

167.04K

Net Activity

+2.4M

+$2.38M

9-12 Months

Bought

25.0K

34.00K

Sold

138.0K

191.27K

Net Activity

-157K

-$157K

Top Buyers

1
CCK

Cohn Charles K.

Director, 10 Percent Owner, Officer: Chief Executive Officer

2.8M sharesโ€ข17 transactions

$3.60M

2
PJA

Paszterko John Andrew

Officer: Chief Operating Officer

600.0K sharesโ€ข1 transactions

$666K

3
BA

Blunt Abigail

Director

25.0K sharesโ€ข1 transactions

$34K

Top Sellers

1
PJH

Pello Jason H.

Officer: Chief Financial Officer

419.5K sharesโ€ข9 transactions

$478K

2
SCC

Swenson Christopher C.

Officer: Chief Legal Officer

300.6K sharesโ€ข10 transactions

$325K

3
PJA

Paszterko John Andrew

Officer: Chief Operating Officer

50.2K sharesโ€ข2 transactions

$48K

4
MG

Mrva Gregory

Director

50.0K sharesโ€ข2 transactions

$44K

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $3.40M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

4.80:1

Exceptional buy/sell ratio. Buying dramatically outweighs sellingโ€”one of the strongest possible insider signals.

Recent Trend (3 Months)

$226K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

Moderate Selling

4 insider sellers vs. 3 buyers. More insiders selling than buying suggests cautious or negative sentiment.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

No Dividend Yield Data

NRDY has not reported any dividend yield values in the available annual periods.

ย 

nrdy Dividend History

NRDY
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%