US · UDMY
Udemy, Inc.
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- San Francisco, CA 94107
- Website
- udemy.com
Price · as of 2025-12-31
$4.93
Market cap 731.47M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.77 | +564.71% |
| Intrinsic Value(DCF) | $2.63 | -46.65% |
| Graham-Dodd Method(GD) | $1.46 | -70.32% |
| Graham Formula(GF) | $0.22 | -95.56% |
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 | $0.00 | $0.00 | |||
| 2021 | $11.03 | $40.29 | $49.51 | $0.00 | $0.00 |
| 2022 | $9.33 | $28.70 | $149.20 | $0.00 | $0.00 |
| 2023 | $11.00 | $34.70 | $26.97 | $0.00 | $0.00 |
| 2024 | $9.17 | $306.80 | $2.90 | $0.00 | $0.00 |
| 2025 | $5.02 | $32.77 | $1.27 | $1.46 | $0.22 |
AI valuation
Our deep-learning model estimates Udemy, Inc.'s (UDMY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.77
- Current price
- $4.93
- AI upside
- +564.71%
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
$2.63
-46.65% upside
Graham-Dodd
$1.46
-70.32% upside
Graham Formula
$0.22
-95.56% 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 |
| UDMY | Udemy, Inc. | $4.93 | 731.47M | +565% | -47% | -70% | -96% | 195.43 | 3.54 | 0.94 | 11.74 | — | 3.81 | 65.63% | -0.33% | 0.48% | 1.87% | 0.83% | 0.62% | 0.05 | — | 1.31 | 1.14 | -6.57 | -10459.00% | 42.00% | 11014.00% | 10.81% | 0.22 | -56.58% | 0.00% | 0.00% | 12.43% | -153.40 | 4.92 | 0.50 | 0.79 |
| APEI | American Public Education… | $45.82 | 828.66M | +38% | -44% | -71% | -76% | 25.71 | 1.36 | 0.66 | 9.22 | — | 1.92 | 52.65% | 5.29% | 2.58% | 5.41% | 5.83% | 2.86% | 0.66 | 15.55 | 3.29 | 2.47 | 1.31 | -11871.00% | 400.00% | -1211.00% | 6.71% | 0.62 | 7.38% | 1.46% | 37.60% | 7.16% | 14.60 | 17.38 | 0.77 | 2.50 |
| AVO | Mission Produce, Inc. | $14.19 | 1.01B | +79% | -66% | -27% | -25% | 21.45 | 1.48 | 0.62 | 10.12 | 1115.14 | 1.59 | 11.55% | 5.14% | 2.71% | 7.14% | 6.25% | 4.14% | 0.46 | 7.61 | 1.95 | 1.27 | -0.48 | 192.00% | 1268.00% | -3922.00% | 4.28% | 0.66 | 4.97% | 0.00% | 0.00% | 24.85% | 14.99 | 28.82 | 0.77 | 3.73 |
| EPC | Edgewell Personal Care Co… | $22.74 | 1.06B | +107% | -71% | — | -84% | 31.02 | 0.51 | 0.35 | 11.34 | — | -1.20 | 41.60% | 4.34% | 1.14% | 1.62% | 3.43% | 0.68% | 0.99 | 1.32 | 1.76 | 0.74 | 7.09 | -7310.00% | -134.00% | -7628.00% | 5.25% | 0.21 | 1.47% | 3.72% | 115.40% | 15.17% | 21.79 | 50.84 | 0.95 | 1.43 |
| GOTU | Gaotu Techedu Inc. | $2.19 | 800.14M | +242% | +830% | — | — | -9.47 | 5.14 | 2.15 | -7.33 | -0.07 | 5.26 | 68.05% | -25.95% | -23.04% | -41.63% | 713.01% | -18.66% | 0.25 | — | 1.12 | 1.02 | 0.84 | 1450317.00% | 5599.00% | -7450.00% | 0.80% | 0.08 | -47.46% | 0.00% | 0.00% | 5.90% | -6.05 | 90.94 | 1.57 | 0.33 |
| HLF | Herbalife Nutrition Ltd. | $19.52 | 2.02B | +570% | -61% | -74% | +1% | 8.68 | -3.84 | 0.39 | 7.05 | — | -2.13 | 75.61% | 8.76% | 4.53% | -34.61% | 26.90% | 8.26% | -4.54 | 2.06 | 1.13 | 0.44 | 3.53 | -1200.00% | 89.00% | 5477.00% | 12.79% | 0.33 | 18.57% | 0.00% | 0.00% | 3.83% | 8.98 | 15.68 | 0.79 | 2.46 |
| JBSS | John B. Sanfilippo & Son,… | $82.61 | 967.14M | +19% | -69% | -71% | -28% | 12.54 | 2.05 | 0.67 | 7.45 | — | 2.15 | 18.38% | 7.65% | 5.32% | 17.25% | 15.31% | 10.59% | 0.28 | 23.85 | 2.22 | 0.50 | 0.90 | -233.00% | 379.00% | -12749.00% | -2.73% | 0.20 | -4.82% | 3.30% | 41.40% | 3.37% | 9.92 | -41.69 | 0.76 | 5.09 |
| KLC | KinderCare Learning Compa… | $3.50 | 414.11M | +645% | +105% | — | — | -18.59 | 2.00 | 0.65 | 19.32 | — | -2.52 | 23.68% | 2.98% | -3.49% | -13.54% | 2.54% | -2.54% | 2.77 | 0.47 | 0.52 | 0.44 | 11.10 | -20749.00% | 609.00% | -10942.00% | -0.95% | 0.28 | -0.53% | 18.54% | -344.70% | 30.52% | 51.13 | -246.78 | 1.52 | 1.12 |
| LINC | Lincoln Educational Servi… | $36.24 | 1.15B | +19% | +62% | -74% | -55% | 56.99 | 5.71 | 2.20 | 26.12 | 55.26 | 6.03 | 60.37% | 5.59% | 3.86% | 10.58% | 6.61% | 4.30% | 1.02 | 8.54 | 0.86 | 0.86 | 3.48 | 10312.00% | 1776.00% | -86.00% | -2.40% | 0.59 | -8.14% | 0.00% | 0.00% | 0.00% | 45.37 | -48.13 | 2.54 | 3.82 |
| NGVC | Natural Grocers by Vitami… | $27.03 | 622.58M | -28% | -63% | -56% | +13% | 12.32 | 2.69 | 0.43 | 9.46 | 34.17 | 2.85 | 29.90% | 4.66% | 3.49% | 24.02% | 9.40% | 7.01% | 1.56 | 20.24 | 1.06 | 0.18 | 3.36 | 3605.00% | 719.00% | -3129.00% | 4.21% | 0.35 | 4.64% | 1.92% | 23.70% | 6.12% | 14.31 | 36.80 | 0.67 | 3.37 |
| UTZ | Utz Brands, Inc. | $9.29 | 821.54M | +143% | -55% | — | -99% | -236.38 | 1.09 | 0.54 | 10.10 | — | -0.70 | 22.39% | 6.85% | 0.06% | -0.47% | 5.88% | -0.12% | 1.64 | 2.29 | 1.19 | 0.70 | 5.79 | -9521.00% | 209.00% | 2488.00% | 1.21% | 0.35 | 0.56% | 2.86% | -675.80% | 2.86% | 18.55 | 194.36 | 1.27 | 0.82 |
About Udemy, Inc.
Udemy, Inc. operates a marketplace platform for teaching and learning skills in the United States and internationally. The company offers technical and business skills, and personal development courses for individual learners and enterprise customers. Its platform provides 49 million learners with access to approximately 180,000 courses through direct-to-consumer or Udemy Business offerings in approximately 75 languages. The company's courses offer learning objectives, such as reskilling or upskilling in technology and business, and soft skills, as well as learners receive access to interactive learning tools comprising quizzes, exercises, and instructor questions-and-answers. Udemy, Inc. was incorporated in 2010 and is headquartered in San Francisco, California.
- CEO
- Hugo Sarrazin
- Employees
- 1.25K
- Beta
- 1.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.63 ÷ $4.93) − 1 = -46.65% (DCF, example).