Coursera Inc
F:90E

Watchlist Manager
Coursera Inc Logo
Coursera Inc
F:90E
Watchlist
Price: 6.03 EUR -1.31% Market Closed
Market Cap: 941.3m 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 6.03 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
93
vs Industry
34
Median 3Y
2.5
Median 5Y
3.4
Industry
1.2
Forward
1.6
vs History
vs Industry
Median 3Y
-16.5
Median 5Y
-17.8
Industry
15.1
Forward
18.3
vs History
56
vs Industry
22
Median 3Y
13.9
Median 5Y
11.9
Industry
8.2
vs History
41
vs Industry
16
Median 3Y
19.1
Median 5Y
-40.1
Industry
11.1
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
1.4
Median 5Y
2.1
Industry
1.4
Forward
0.5
vs History
95
vs Industry
69
Median 3Y
2.6
Median 5Y
3.5
Industry
2.9
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-11
Industry
7.6
Forward
6.6
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
-8.7
Industry
10.5
Forward
15.5
vs History
55
vs Industry
50
Median 3Y
6.2
Median 5Y
4.7
Industry
8.2
vs History
41
vs Industry
38
Median 3Y
7.4
Median 5Y
-22.5
Industry
9.7
vs History
91
vs Industry
11
Median 3Y
9.2
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 1.6 -26.4 -10.2 -6
JP
Tokyo Individualized Educational Institute Inc
TSE:4745
54.2T JPY 2 318.4 42 436.9 21 767.1 28 637.7
ZA
Advtech Ltd
JSE:ADH
20.8B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.9B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.3B USD 1.9 25.4 10.6 10.6
ZA
Curro Holdings Ltd
JSE:COH
8.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
8.1B USD 8.4 21.1 55.8 62.9
CN
TAL Education Group
NYSE:TAL
6.7B USD 2.5 39.2 45 45
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 29 16 20.5
US
Laureate Education Inc
NASDAQ:LAUR
5.2B USD 3.3 25.7 12.1 13.4
US
Graham Holdings Co
NYSE:GHC
5B USD 1 6.9 9.7 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Coursera Inc
F:90E
Average EV/EBITDA: 3 130.9
Negative Multiple: -10.2
N/A N/A
JP
Tokyo Individualized Educational Institute Inc
TSE:4745
21 767.1
12%
1 813.9
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
10.6
18%
0.6
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
55.8
87%
0.6
CN
TAL Education Group
NYSE:TAL
45
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
16
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.1
14%
0.9
US
Graham Holdings Co
NYSE:GHC
9.7
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Coursera Inc
F:90E
Average EV/EBIT: 4 114.9
Negative Multiple: -6
N/A N/A
JP
Tokyo Individualized Educational Institute Inc
TSE:4745
28 637.7
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
10.6
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
62.9
71%
0.9
CN
TAL Education Group
NYSE:TAL
45
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.5
24%
0.9
US
Laureate Education Inc
NASDAQ:LAUR
13.4
15%
0.9
US
Graham Holdings Co
NYSE:GHC
14.4
10%
1.4