Using a Revenue DCF model with operating margin convergence from -15.1% to a target of 10.1% over 5 years, discounted at a WACC of 8.9%, 51Talk Online Education Group (COE) has an intrinsic value of $6,018.63 per share (range: $871.88 – $25,425.57).
Using a Revenue DCF model with operating margin convergence from -15.1% to a target of 10.1% over 5 years, discounted at a WACC of 8.9%, 51Talk Online Education Group (COE) has an intrinsic value of $17,811.57 per share (range: $10,927.91 – $31,467.12).
Using the industry peer median EV/Revenue multiple (trailing + forward), 51Talk Online Education Group (COE) has a fair value of $21,657.46 based on 5 comparable companies in the Software - Application industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| 51Talk Online Education GroupCOE | 2 | -0.3x | -0.0x |
| Trident Digital Tech Holdings Ltd | 19 | 46.5x | — |
| Global Interactive Technologies, Inc. | 9 | 31.8x | — |
| Urgent.ly Inc. Common Stock | 7 | 0.5x | 0.5x |
| Banzai International, Inc. | 2 | 3.0x | 2.8x |
| Signing Day Sports, Inc. | 2 | 4.1x | — |
| Industry Median | 4.1x | 1.6x | |
| (*) Revenue | 96 | 2,323 | |
| = Enterprise Value | 397 | 3,802 | |
| (-) Net Debt | -36 | -36 | |
| Equity Value | 433 | 3,838 | |
| (/) Outstanding shares | 0 | 0 | |
| Fair Price | $4391 | $38924 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.