Coursera Inc
F:90E

Watchlist Manager
Coursera Inc Logo
Coursera Inc
F:90E
Watchlist
Price: 6.225 EUR -0.16%
Market Cap: 971.8m EUR

Relative Value

The Relative Value of one 90E stock under the Base Case scenario is hidden EUR. Compared to the current market price of 6.225 EUR, Coursera Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

90E Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
34
Median 3Y
2.6
Median 5Y
3.5
Industry
1.3
Forward
1.6
vs History
vs Industry
Median 3Y
-16.1
Median 5Y
-17.2
Industry
15.4
Forward
18.6
vs History
55
vs Industry
22
Median 3Y
13.9
Median 5Y
12.3
Industry
8.1
vs History
40
vs Industry
16
Median 3Y
19.1
Median 5Y
-41.1
Industry
11.3
vs History
91
vs Industry
32
Median 3Y
2.5
Median 5Y
2.9
Industry
1.7
vs History
93
vs Industry
63
Median 3Y
1.5
Median 5Y
2.1
Industry
1.4
Forward
0.6
vs History
93
vs Industry
69
Median 3Y
2.6
Median 5Y
3.5
Industry
2.9
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-11.3
Industry
7.5
Forward
7
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
-8.7
Industry
10.8
Forward
16.4
vs History
54
vs Industry
50
Median 3Y
6.2
Median 5Y
4.9
Industry
8.3
vs History
40
vs Industry
38
Median 3Y
7.4
Median 5Y
-22.6
Industry
9.9
vs History
91
vs Industry
11
Median 3Y
9.6
Median 5Y
11.4
Industry
1.2

Multiples Across Competitors

90E Competitors Multiples
Coursera Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Coursera Inc
F:90E
1.2B EUR 1.7 -27 -10.7 -6.3
ZA
Advtech Ltd
JSE:ADH
20.4B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.3B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.9B USD 1.8 24.2 9.5 9.5
ZA
Curro Holdings Ltd
JSE:COH
8.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
8.4B USD 8.7 21.7 57.6 65
CN
TAL Education Group
NYSE:TAL
6.6B USD 2.5 38.8 44.1 44.1
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 28.7 15.8 20.3
US
Laureate Education Inc
NASDAQ:LAUR
5.1B USD 3.2 24.9 11.7 13
US
Graham Holdings Co
NYSE:GHC
4.8B USD 1 6.7 9.3 13.9
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.7B USD 4.3 22.3 13.2 14.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Coursera Inc
F:90E
Average EV/EBITDA: 23.1
Negative Multiple: -10.7
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.5
18%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
57.6
87%
0.7
CN
TAL Education Group
NYSE:TAL
44.1
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.8
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.7
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.3
0%
N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
13.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Coursera Inc
F:90E
Average EV/EBIT: 25.8
Negative Multiple: -6.3
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.5
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
65
71%
0.9
CN
TAL Education Group
NYSE:TAL
44.1
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.3
24%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
13
15%
0.9
US
Graham Holdings Co
NYSE:GHC
13.9
10%
1.4
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.9
N/A N/A