Company Valuation: Coursera, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,369 1,734 2,955 1,346 1,236 1,343 - -
Change - -48.53% 70.4% -54.43% -8.21% 8.69% - -
Enterprise Value (EV) 1 2,547 953.6 2,233 620.3 443.2 533 509.4 770.6
Change - -62.56% 134.15% -72.22% -28.55% 20.27% -4.43% 51.28%
P/E -19.1x -9.78x -25.2x -16.7x -23.7x -8.6x 28.7x 17.5x
PBR 4.59x - 4.88x 2.24x 1.94x - - -
PEG - 1.79x 0.7x 0.5x 0.6x -0.1x -0x 0.3x
Capitalization / Revenue 8.11x 3.31x 4.65x 1.94x 1.63x 1.09x 0.89x 0.86x
EV / Revenue 6.13x 1.82x 3.51x 0.89x 0.59x 0.43x 0.34x 0.49x
EV / EBITDA -71.1x -25.8x -223x 14.9x 6.98x 3.09x 2.06x 2.76x
EV / EBIT -50.7x -17.2x -69.2x 37.8x 12.8x 4.31x 3.04x 5.35x
EV / FCF -214x -18.4x 169x 10.5x 5.65x 8.1x 2.74x -
FCF Yield -0.47% -5.45% 0.59% 9.55% 17.7% 12.3% 36.5% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.28 -1.21 -0.77 -0.51 -0.31 -0.5904 0.1768 0.2902
Distribution rate - - - - - - - -
Net sales 1 415.3 523.8 635.8 694.7 757.5 1,236 1,507 1,560
EBITDA 1 -35.83 -36.94 -10 41.51 63.5 172.7 247.9 279.6
EBIT 1 -50.24 -55.45 -32.27 16.42 34.7 123.7 167.6 143.9
Net income 1 -145.2 -175.4 -116.6 -79.53 -51 -125.5 38.36 83.52
Net Debt 1 -821.8 -780.5 -722.1 -726.1 -792.6 -810.1 -833.7 -572.5
Reference price 2 24.440 11.830 19.370 8.500 7.360 5.080 5.080 5.080
Nbr of stocks (in thousands) 137,842 146,580 152,548 158,400 167,909 264,400 - -
Announcement Date 2/10/22 2/9/23 2/1/24 1/30/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-8.6x0.43x3.09x-.--% 1.34B
15.55x7.54x16.11x0.27% 3,900B
22x6.45x11.53x0.33% 1,643B
31.88x14.91x23.56x0.56% 546B
13.31x3.54x8.19x1.53% 443B
18.39x5.43x16.26x-.--% 270B
18.82x1.37x9.26x1.09% 248B
104.22x13.84x74.33x-.--% 217B
21.01x2.39x12.17x-.--% 136B
43.81x5.13x33.61x-.--% 120B
Average 28.04x 6.10x 20.81x 0.38% 752.44B
Weighted average by Cap. 21.32x 7.37x 16.85x 0.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Coursera, Inc.

Historical PBR trend

Valuation ratios - PBR - Coursera, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Coursera, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Coursera, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Coursera, Inc.
  1. Stock Market
  2. Stocks
  3. COUR Stock
  4. Valuation Coursera, Inc.