US · NRDY
Nerdy, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Saint Louis, MO 63101
- Website
- nerdy.com
Price · as of 2025-12-31
$0.90
Market cap 118.61M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.69 | +2,761.44% |
| Intrinsic Value(DCF) | $0.38 | -57.67% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $10.39 | $34.15 | $2.32 | $0.00 | $0.00 |
| 2021 | $4.25 | $31.13 | $31.48 | $0.00 | $0.00 |
| 2022 | $3.26 | $26.55 | $0.00 | $0.00 | $0.00 |
| 2023 | $2.78 | $31.74 | $2.84 | $0.00 | $0.00 |
| 2024 | $1.62 | $24.27 | $0.00 | $0.00 | $0.00 |
| 2025 | $0.94 | $25.69 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Nerdy, Inc.'s (NRDY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.69
- Current price
- $0.90
- AI upside
- +2,761.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.38
-57.67% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NRDY | Nerdy, Inc. | $0.90 | 118.61M | +2,761% | -58% | — | — | -1.86 | 5.98 | 0.63 | -1.60 | — | 9.96 | 57.98% | -19.32% | -22.30% | -208.41% | 318.90% | -72.27% | 1.02 | — | 2.27 | 2.09 | 0.54 | -1316.00% | -591.00% | 779.00% | -21.32% | -0.74 | 223.26% | 0.00% | 0.00% | 0.00% | -2.46 | -3.51 | 0.47 | -8.18 |
| AISP | Airship AI Holdings, Inc. | $2.73 | 93.83M | +74,837% | +638% | +58% | — | 0.00 | -12.83 | 5.99 | -11.82 | — | -12.83 | 50.24% | -47.10% | 191.38% | -97457.23% | 17.70% | 176726.36% | -0.12 | — | 2.94 | 2.90 | 1.59 | -14000.00% | -3353.00% | 12297601.00% | -8726.62% | -1273.74 | 19636.47% | 0.00% | 0.00% | 0.45% | -11.20 | -0.01 | 5.28 | -0.90 |
| ASYS | Amtech Systems, Inc. | $13.05 | 188M | +173% | -73% | — | +104% | -4.20 | 2.39 | 1.61 | -5.12 | -1.66 | 2.48 | 34.00% | -35.90% | -38.21% | -44.68% | -39.61% | -28.58% | 0.37 | -1095.69 | 2.94 | 1.85 | -0.06 | 25333.00% | -2159.00% | 3954.00% | 5.44% | 0.38 | 9.63% | 0.00% | 0.00% | 3.83% | -4.53 | 18.63 | 1.63 | 1.15 |
| MAPS | WM Technology, Inc. | $0.67 | 114.33M | +3,939% | -4% | — | -24% | 10.66 | 3.60 | 0.70 | 3.40 | — | -3.79 | 95.11% | 7.99% | 4.14% | 46.46% | 100.37% | 6.99% | 0.83 | — | 2.28 | 2.04 | -0.69 | -17155.00% | -185.00% | 12645.00% | 19.27% | 1.21 | 171.05% | 5.91% | 63.00% | 21.74% | 7.33 | 4.32 | 0.59 | 2.36 |
| MX | Magnachip Semiconductor C… | $2.75 | 98.95M | +627% | -26% | -95% | — | -2.87 | 0.56 | 0.67 | -1.07 | -4.64 | 0.56 | 22.40% | -22.88% | -23.44% | -17.48% | -25.55% | -13.58% | 0.11 | -26.93 | 4.74 | 3.71 | 2.43 | 6180.00% | 73.00% | 7331.00% | -11.39% | -0.13 | -9.85% | 0.00% | 0.00% | 8.28% | -0.89 | -2.68 | 0.20 | 2.51 |
| MYPS | PLAYSTUDIOS, Inc. | $0.51 | 64.39M | +5,151% | +57% | -26% | — | -7.04 | 0.83 | 0.70 | 2.69 | -15.08 | 1.99 | 74.88% | -11.35% | -9.91% | -10.76% | -21.13% | -8.32% | 0.04 | — | 2.98 | 2.88 | -2.59 | 4667.00% | -690.00% | 11689.00% | 20.68% | 0.93 | 26.86% | 0.00% | 0.00% | 15.45% | -3.13 | 2.46 | 0.36 | 2.34 |
| PSQH | PSQ Holdings, Inc. | $0.66 | 30.8M | +6,984% | +63% | — | — | -1.50 | 3.22 | 3.73 | -1.59 | — | 671.25 | 60.67% | -240.14% | -248.66% | -309.45% | -642.04% | -115.21% | 1.21 | -24.19 | 5.43 | 4.76 | 0.07 | -2593.00% | 30801.00% | 1663.00% | -39.48% | -3.96 | -393.32% | 0.00% | 0.00% | 0.00% | -1.48 | -2.42 | 3.56 | -2.69 |
| RCT | RedCloud Holdings plc | $1.03 | 45.55M | — | — | — | — | — | — | — | — | — | — | 58.59% | -83.12% | -109.07% | 111.05% | -1231.39% | -407.40% | -1.06 | -12.39 | 0.17 | 0.13 | -1.88 | 2367.00% | 13476.00% | 6249.00% | — | -0.54 | -1273.79% | — | 0.00% | — | — | — | — | — |
| RDZN | Roadzen, Inc. | $1.36 | 108.39M | +1,688% | -56% | — | — | -0.99 | -2.90 | 1.64 | -1.35 | — | -2.56 | 57.48% | -137.29% | -164.51% | 415.75% | 1532.63% | -161.08% | -0.95 | -18.72 | 0.47 | 0.24 | -0.28 | -5398.00% | -520.00% | 1690.00% | -25.55% | -0.32 | 468.03% | 0.00% | 0.00% | 0.00% | -1.50 | -4.93 | 2.07 | -14.77 |
| SSTI | SoundThinking, Inc. | $7.30 | 92.7M | +269% | -2% | — | — | -22.46 | 2.85 | 2.02 | 76.55 | -9.88 | 41.20 | 57.32% | -7.70% | -9.00% | -12.48% | -10.92% | -6.61% | 0.08 | -51.01 | 0.78 | 0.69 | -2.74 | 22727.00% | 1005.00% | 18910.00% | 7.66% | 0.40 | 21.95% | 0.00% | 0.00% | 8.21% | -25.34 | 12.61 | 1.95 | 1.30 |
| TEAD | Teads Holding Co. | $0.86 | 81.69M | +5,883% | +14,411% | +290% | — | -300.37 | 0.92 | 0.24 | 2.55 | -450.55 | 1.41 | 21.59% | -1.42% | -0.08% | -0.31% | -3.75% | -0.12% | 0.07 | -3.46 | 1.19 | 1.09 | -2.95 | 6667.00% | -491.00% | -89020.00% | 24.01% | 0.24 | 38.01% | 0.00% | 0.00% | 65.50% | -5.00 | 1.23 | 0.07 | 1.63 |
About Nerdy, Inc.
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.
- CEO
- Charles Cohn
- Employees
- 600
- Beta
- 1.81
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.38 ÷ $0.90) − 1 = -57.67% (DCF, example).