EN DE

D2L Inc (DTOL) Fair Value & Analysis

Technology · CA · Market cap C$562M

DI D2L Inc DTOL · TO
PriceC$9.15
Fair ValueC$4.56
Upside-50.2%
Quality62/100
Watch D2L Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.3% net margin
generates free cash flow
Mixed vs. peers (7/12)
Narrow moat 38/100
Evidence: High Range C$3.42 – C$5.71 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from C$3.51 to C$4.56 (+29.9%) since Jul 18, 2026. Share price −11.4% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$5.71). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$20.61 C$5.20 Fair Value C$4.56 Nov 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

57‑month range C$5.20 – C$20.61 · fair‑value band C$3.42 – C$5.71 · the C$9.15 price screens above the C$4.56 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

D2L Inc (DTOL) currently trades at C$9.15, while our model-based Fair Value estimate is C$4.56, implying the stock looks roughly 50.2% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, D2L Inc generated revenue of C$217M at a net margin of 4.1%. Revenue grew 4.7% year over year. It earns a return on equity of 10.6%. The balance sheet holds a net cash position of C$107M. Fundamentals as of Aug 13, 2026

Our scenario range runs from C$3.42 (bear case) to C$5.71 (bull case); at C$9.15, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 52% below its 52-week high and 28% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -40% fair-value upside, at -50%, DTOL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF C$9.98 C$14.45 C$20.76 72
Growth-Adj P/E C$2.47 C$3.53 C$4.59 68
Rev-Margin DCF C$6.44 C$8.42 C$10.96 67
All 24 models by family
DCF Models
FCF DCF C$10.08 C$15.10 C$22.64 38
Owner Earnings C$4.66 C$6.27 C$8.68 31
5Y Revenue Exit C$6.44 C$8.34 C$10.70 39
5Y EBITDA Exit C$7.70 C$10.89 C$14.72 41
5Y P/E Exit C$7.04 C$9.55 C$12.28 38
10Y Revenue Exit C$7.72 C$9.87 C$12.77 36
10Y EBITDA Exit C$8.53 C$11.56 C$15.80 37
10Y P/E Exit C$8.14 C$10.67 C$13.96 35
Earnings-Based
Graham-Dodd C$1.11 C$4.88 C$6.68 54
Lynch FV C$1.26 C$1.80 C$2.35 50
PEG = 1.0 C$1.26 C$1.80 C$2.35 46
EPV C$3.45 C$3.64 C$3.79 59
Multiples
P/E Multiple C$3.42 C$4.56 C$5.71 63
P/S Multiple C$2.08 C$2.77 C$3.46 58
P/B Multiple C$2.08 C$2.77 C$3.46 55
EV/EBIT C$6.48 C$7.94 C$9.40 53
EV/EBITDA C$6.69 C$8.22 C$9.75 54
EV/Revenue C$4.32 C$5.27 C$6.22 43
Asset-Based
NCAV (Graham) C$0.7500 C$1.01 C$1.50 50
Growth DCF
Growth DCF C$9.98 C$14.45 C$20.76 72
Rev-Margin DCF C$6.44 C$8.42 C$10.96 67
Economic Profit
Residual Income C$1.27 C$1.40 C$1.90 61
ROIC Compounder C$3.45 C$3.64 C$3.79 67
Growth Earnings
Growth-Adj P/E C$2.47 C$3.53 C$4.59 68

Widest divergence: DCF Models (C$9.87) versus Asset-Based (C$1.01). Highest evidence: Growth DCF (72).

Notify me when DTOL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$222M
Revenue growth (YoY) +8.1%
Net margin 3.3%
Return on equity 8.7%
Free cash flow C$43.0M FY2026
P/E ratio 57.4 as of Jul 18, 2026
More key figures
Operating margin 5.3%
EPS (TTM) C$0.1800
EPS growth (YoY) -49.8%
Net cash C$107M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 65 · Market factors (momentum, volatility) 22

Profitability 55
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 70
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

D2L Inc. provides cloud-based learning software for higher education institutions, kindergarten to grade 12 schools and districts, and private sector enterprises in Canada, the United States, and internationally. The company provides personalized, flexible and modern learning experiences for people of all ages.

Full company description

D2L Inc. provides cloud-based learning software for higher education institutions, kindergarten to grade 12 schools and districts, and private sector enterprises in Canada, the United States, and internationally. The company provides personalized, flexible and modern learning experiences for people of all ages. It offers core cloud-based learning innovation platform, Brightspace, serves three distinct markets, such as kindergarten to grade 12 schools (K-12), higher education, and corporate markets. In addition, the company provides performance+, advanced analytics package, achievement+, and creator+ easy-to-use authoring tools; performance+ advanced analytics package, achievement+, which streamlines achievement reporting on learning outcomes reporting; and Course Merchant, a digital storefront that enables institutions to sell courses directly to learners. Further, it offers Lumi, a human-centered artificial intelligence; and D2L Link that enables seamless connections and streamlined automations with student information systems, customer information management systems, human resource systems and other systems. It sells its platform primarily through direct sales in North America, Europe, and Australia, as well as through direct and indirect channel partners. The company was founded in 1999 and is headquartered in Kitchener, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

D2L Inc reported revenue of C$222M in FY2026 versus C$152M in FY2022, a compound +9.9%/yr. Reported net income was C$9.1M in FY2026.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
C$222M
Latest YoY
+8.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.6%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.9%
Avg. growth/yr (7Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.5%
Revenue +9.9%/yr
FY22 C$152M
FY23 C$168M
FY24 C$182M
FY25 C$205M
FY26 C$222M
Net income
FY22 −C$97.7M
FY23 −C$18.4M
FY24 −C$3.5M
FY25 C$25.7M
FY26 C$9.1M

DTOL screens 50% overvalued. Compare with SAP SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "D2L Inc Fair Value". https://www.fairvalue-calculator.com/stock/DTOL

Peer Group

Software - Application · 714 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Above median
Fair Value upside −50% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 3% · Above median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 5% · Above median
Revenue growth 8% · Above median

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 57.4× · Pricier than 75% of peers
P/B 4.81× · Pricier than 75% of peers
P/S (TTM) 1.83× · Cheaper than median
P/FCF 9.4× · Pricier than median
EV/EBITDA 18.0× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 1
FUTURE 41 · sector 38
PAST 35 · sector 13
HEALTH 0 · sector 98
DIVIDEND 0 · sector 27

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.46 C$16.26 +30%
Shopify Inc SHOP C$209.78 C$28.76 -86%
Uber Technologies, Inc UBER $75.36 $43.66 -42%
Salesforce, Inc CRM $193.32 $249.28 +29%
ServiceNow, Inc NOW $124.94 $43.73 -65%
Cadence Design Systems, Inc CDNS $323.13 $112.57 -65%
Beijing Kingsoft Office Software, Inc 688111 ¥254.50 ¥81.23 -68%
Tata Elxsi Limited TATAELXSI ₹3,712 ₹2,519 -32%
Douzone Bizon Co 012510 120,000 KRW 92,181 KRW -23%
KFin Technologies Limited KFINTECH ₹922.00 ₹556.85 -40%

Compare D2L Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is D2L Inc (DTOL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of C$4.56 versus a price of C$9.15, about −50% (overvalued).
What is the fair value of DTOL?
Our model-based fair value for D2L Inc is C$4.56 (as of Aug 13, 2026), built from audited fundamentals. The current price is C$9.15.
What is the quality score of DTOL?
D2L Inc has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of D2L Inc (DTOL)?
D2L Inc reported trailing-twelve-month revenue of about C$217M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of DTOL?
The net profit margin of D2L Inc is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track D2L Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.