Nerdy Inc. (NYSE: NRDY)

Sector: Technology Industry: Software - Application CIK: 0001819404
Market Cap 118.98 Mn
P/B 4.90
P/E -2.91
P/S 0.67
ROIC (Qtr) -229.74
Div Yield % 0.00
Rev 1y % (Qtr) -1.36
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00

About

Nerdy Inc., known by its stock symbol NRDY, operates in the online education industry, offering a platform for live, interactive learning experiences. The company's mission is to revolutionize education through technology, connecting learners with educators across various subjects and formats. Nerdy's platform offers a comprehensive learning destination, featuring one-on-one instruction, small group tutoring, large format classes, and self-study tools. Nerdy's platform is designed with cutting-edge technology, including two-way video, collaborative...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of (27.23M) fully covers other non-current liabilities (13.58M) by 2.01x, showing strong long-term stability.
  • Robust tangible asset base of 62.64M provides 4.65x coverage of working capital 13.47M, indicating strong operational backing.
  • Cash reserves of 32.71M provide robust 1.05x coverage of current liabilities 31.02M, indicating strong short-term solvency.
  • Cash position of 32.71M provides strong 2.06x coverage of deferred revenue 15.92M, ensuring service delivery capability.
  • Cash position of 32.71M represents healthy 2.43x of working capital 13.47M, demonstrating strong operational liquidity.

Bear case

  • Operating cash flow of (27.23M) provides insufficient coverage of deferred revenue obligations of 15.92M, which is -1.71x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (27.23M) shows concerning coverage of stock compensation expenses of 30.82M, with a -0.88 ratio indicating potential earnings quality issues.
  • Operating cash flow of (27.23M) provides minimal -168.07x coverage of tax expenses of 162000, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Free cash flow of (32.44M) provides weak coverage of capital expenditures of 5.21M, with a -6.22 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (40.66M) show weak coverage of depreciation charges of 7.98M, with a -5.10 ratio indicating high capital intensity and potential reinvestment needs.

Concentration Risk Benchmark Breakdown of Revenue (2024)

Concentration Risk Benchmark Breakdown of Revenue (2024)

Peer comparison

Companies in the Software - Application
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SAP Sap Se 288.31 Bn 34.60 6.72 10.73 Bn
2 CRM Salesforce, Inc. 248.32 Bn 34.38 6.16 11.14 Bn
3 SHOP Shopify Inc. 212.27 Bn 119.19 19.85 1.12 Bn
4 INTU Intuit Inc. 180.73 Bn 43.89 9.30 6.78 Bn
5 UBER Uber Technologies, Inc 178.38 Bn 10.72 3.60 12.19 Bn
6 NOW ServiceNow, Inc. 146.98 Bn 84.91 11.60 2.40 Bn
7 ADBE Adobe Inc. 144.48 Bn 20.77 6.23 6.64 Bn
8 ADP Automatic Data Processing Inc 108.20 Bn 26.16 5.18 9.77 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.17 2.65
EV to Cash from Ops. EV/CFO -3.02 13.37
EV to Debt EV to Debt 0.00 57.69
EV to EBIT EV/EBIT -2.02 19.12
EV to EBITDA EV/EBITDA -1.46 15.00
EV to Free Cash Flow [EV/FCF] EV/FCF -2.54 14.69
EV to Market Cap EV to Market Cap 0.69 -92.28
EV to Revenue EV/Rev 0.46 4.60
Price to Book Value [P/B] P/B 4.90 4.26
Price to Earnings [P/E] P/E -2.91 -136.90
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -3.95
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 4.25
Dividend per Basic Share Div per Share (Qtr) 0.00 0.15
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.52
Interest Coverage Int. cover (Qtr) 0.00 -52.32
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 39.82 -259.78
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -49.68 9,763.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.61
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -7.17 -263.15
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.70 56.46
EBIT Growth (1y) % EBIT 1y % (Qtr) -7.03 -225.15
EBT Growth (1y) % EBT 1y % (Qtr) -7.03 -86.10
EPS Growth (1y) % EPS 1y % (Qtr) -6.06 123.84
FCF Growth (1y) % FCF 1y % (Qtr) -80.26 -36.82
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -18.45 95.08
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 2.53 0.58
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 1.05 3.75
Current Ratio Curr Ratio (Qtr) 1.43 8.16
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 0.17
Interest Cover Ratio Int Coverage (Qtr) 0.00 -52.32
Times Interest Earned Times Interest Earned (Qtr) 0.00 -52.32
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -18.40 -100.06
EBIT Margin % EBIT Margin % (Qtr) -22.86 -164.24
EBT Margin % EBT Margin % (Qtr) -22.86 -116.94
Gross Margin % Gross Margin % (Qtr) 62.20 58.20
Net Profit Margin % Net Margin % (Qtr) -23.00 -121.65