COUR Relative Valuation - Coursera Inc

Watchlist Manager

Watchlist

Price: 6.15 USD 3.36% Market Closed

Market Cap: $1B

	Coursera Inc NYSE:COUR	US
O	Opus Global Nyrt BET:OPUS	HU

Multiples-Based Value

The Multiples-Based Value for Coursera Inc (COUR) under the Base Case is 6.6 USD. Compared with the current market price of 6.15 USD, the stock appears Undervalued by 7%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

COUR Multiples-Based Value

Undervaluation 7%

Multiples-Based Value

Price $6.15

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Coursera Inc NYSE:COUR	1B USD	1.3	-16.3	-5.1	-3.2
ZA	A	Advtech Ltd JSE:ADH	23.5B ZAR	2.5	18.2	10.2	12.7
ZA	S	Stadio Holdings Ltd JSE:SDO	10B ZAR	5.4	30.6	16.7	19.4
CN		New Oriental Education & Technology Group Inc NYSE:EDU	8.6B USD	1.6	20.4	6.9	6.9
ZA	C	Curro Holdings Ltd JSE:COH	8.1B ZAR	1.5	402.5	12.3	12.3
CN		TAL Education Group NYSE:TAL	6.7B USD	2.2	12.7	12.7	12.7
US		Duolingo Inc NASDAQ:DUOL	5.2B USD	5	12.5	26	28.6
US		Graham Holdings Co NYSE:GHC	4.9B USD	1	17	11.6	17.4
US		PowerSchool Holdings Inc NYSE:PWSC	4.7B USD	6.3	-83.6	36.4	370.4
US		Grand Canyon Education Inc NASDAQ:LOPE	4.5B USD	4	20.6	11.7	13.3
US		Bright Horizons Family Solutions Inc NYSE:BFAM	4.5B USD	1.5	23.5	12.9	16.7

				Revenue Growth	P/S to Growth
US		Coursera Inc NYSE:COUR	Average P/S: 3 1.3	6%	0.2
ZA	A	Advtech Ltd JSE:ADH	2.5	11%	0.2
ZA	S	Stadio Holdings Ltd JSE:SDO	5.4	N/A	N/A
CN		New Oriental Education & Technology Group Inc NYSE:EDU	1.6	11%	0.1
ZA	C	Curro Holdings Ltd JSE:COH	1.5	N/A	N/A
CN		TAL Education Group NYSE:TAL	2.2	16%	0.1
US		Duolingo Inc NASDAQ:DUOL	5	15%	0.3
US		Graham Holdings Co NYSE:GHC	1	6%	0.2
US		PowerSchool Holdings Inc NYSE:PWSC	6.3	12%	0.5
US		Grand Canyon Education Inc NASDAQ:LOPE	4	N/A	N/A
US		Bright Horizons Family Solutions Inc NYSE:BFAM	1.5	7%	0.2

				Earnings Growth	PEG
US		Coursera Inc NYSE:COUR	Average P/E: 62 Negative Multiple: -16.3	N/A	N/A
ZA	A	Advtech Ltd JSE:ADH	18.2	16%	1.1
ZA	S	Stadio Holdings Ltd JSE:SDO	30.6	N/A	N/A
CN		New Oriental Education & Technology Group Inc NYSE:EDU	20.4	28%	0.7
ZA	C	Curro Holdings Ltd JSE:COH	402.5	N/A	N/A
CN		TAL Education Group NYSE:TAL	12.7	4%	3.2
US		Duolingo Inc NASDAQ:DUOL	12.5	-20%	N/A
US		Graham Holdings Co NYSE:GHC	17	11%	1.5
US		PowerSchool Holdings Inc NYSE:PWSC	Negative Multiple: -83.6	N/A	N/A
US		Grand Canyon Education Inc NASDAQ:LOPE	20.6	N/A	N/A
US		Bright Horizons Family Solutions Inc NYSE:BFAM	23.5	23%	1

				EBITDA Growth	EV/EBITDA to Growth
US		Coursera Inc NYSE:COUR	Average EV/EBITDA: 15.8 Negative Multiple: -5.1	N/A	N/A
ZA	A	Advtech Ltd JSE:ADH	10.2	13%	0.8
ZA	S	Stadio Holdings Ltd JSE:SDO	16.7	N/A	N/A
CN		New Oriental Education & Technology Group Inc NYSE:EDU	6.9	17%	0.4
ZA	C	Curro Holdings Ltd JSE:COH	12.3	N/A	N/A
CN		TAL Education Group NYSE:TAL	12.7	26%	0.5
US		Duolingo Inc NASDAQ:DUOL	26	38%	0.7
US		Graham Holdings Co NYSE:GHC	11.6	17%	0.7
US		PowerSchool Holdings Inc NYSE:PWSC	36.4	31%	1.2
US		Grand Canyon Education Inc NASDAQ:LOPE	11.7	N/A	N/A
US		Bright Horizons Family Solutions Inc NYSE:BFAM	12.9	15%	0.9

				EBIT Growth	EV/EBIT to Growth
US		Coursera Inc NYSE:COUR	Average EV/EBIT: 51 Negative Multiple: -3.2	N/A	N/A
ZA	A	Advtech Ltd JSE:ADH	12.7	N/A	N/A
ZA	S	Stadio Holdings Ltd JSE:SDO	19.4	N/A	N/A
CN		New Oriental Education & Technology Group Inc NYSE:EDU	6.9	26%	0.3
ZA	C	Curro Holdings Ltd JSE:COH	12.3	N/A	N/A
CN		TAL Education Group NYSE:TAL	12.7	13%	1
US		Duolingo Inc NASDAQ:DUOL	28.6	35%	0.8
US		Graham Holdings Co NYSE:GHC	17.4	26%	0.7
US		PowerSchool Holdings Inc NYSE:PWSC	370.4	109%	3.4
US		Grand Canyon Education Inc NASDAQ:LOPE	13.3	N/A	N/A
US		Bright Horizons Family Solutions Inc NYSE:BFAM	16.7	17%	1

Coursera Inc
NYSE:COUR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

COUR Competitors Multiples
Coursera Inc Competitors

See Also

Company

Help

Tools

Stocks

Coursera Inc NYSE:COUR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

COUR Competitors Multiples Coursera Inc Competitors

See Also

Company

Help

Tools

Stocks

Coursera Inc
NYSE:COUR

COUR Competitors Multiples
Coursera Inc Competitors