XNYSCOUR
Market cap1.32bUSD
Jan 10, Last price
8.32USD
1D
-2.80%
1Q
10.05%
IPO
-81.83%
Name
Coursera Inc
Chart & Performance
P/E
—
P/S
2.07
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
16.76%
Revenues
636m
+21.39%
Net income
-117m
L-33.53%
CFO
30m
P
Earnings
Jan 30, 2025
Profile
Coursera, Inc. operates an online educational content platform that connects learners, educators, organizations, and institutions. It offers online courses that include data science, business, computer science, information technology, health, social sciences, logic, project management, and digital marketing services; campus student plans; degree courses; and certification education. Coursera, Inc. was formerly known as Dkandu, Inc. and changed its name to Coursera, Inc. in April 2012. The company was incorporated in 2011 and is headquartered in Mountain View, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 635,764 21.39% | 523,756 26.12% | |||
Cost of revenue | 787,166 | 690,987 | |||
Unusual Expense (Income) | |||||
NOPBT | (151,402) | (167,231) | |||
NOPBT Margin | |||||
Operating Taxes | 5,371 | 4,720 | |||
Tax Rate | |||||
NOPAT | (156,773) | (171,951) | |||
Net income | (116,554) -33.53% | (175,357) 20.76% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (58,453) | 5,700 | |||
BB yield | 2.00% | -0.33% | |||
| Debt | |||||
Debt current | 13,114 | 8,658 | |||
Long-term debt | 6,635 | 20,240 | |||
Deferred revenue | 2,861 | 3,076 | |||
Other long-term liabilities | 3,179 | 1,714 | |||
Net debt | (702,318) | (753,147) | |||
| Cash flow | |||||
Cash from operating activities | 29,639 | (38,051) | |||
CAPEX | (1,147) | (13,877) | |||
Cash from investing activities | 384,798 | (234,024) | |||
Cash from financing activities | (79,229) | 12,234 | |||
FCF | (155,219) | (167,606) | |||
| Balance | |||||
Cash | 722,067 | 780,471 | |||
Long term investments | 1 | 1,574 | |||
Excess cash | 690,279 | 755,857 | |||
Stockholders' equity | (780,616) | (664,840) | |||
Invested Capital | 1,416,003 | 1,378,654 | |||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 150,958 | 145,264 | |||
Price | 19.37 63.74% | 11.83 -51.60% | |||
Market cap | 2,924,053 70.15% | 1,718,470 -38.10% | |||
EV | 2,221,735 | 965,323 | |||
EBITDA | (129,132) | (148,728) | |||
EV/EBITDA | |||||
Interest | 9,144 | ||||
Interest/NOPBT | |||||