FMP
Coursera, Inc.
COUR
NYSE
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.
6.79 USD
0.18 (2.65%)
Free Cash Flow
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
835.42M
1.3B
1.86B
2.26B
2.61B
3.5B
4.68B
6.27B
8.39B
11.24B
Revenue %
-
55.63
42.9
21.8
15.33
33.92
33.92
33.92
33.92
Operating Cash Flow
127.96M
104.12M
86M
512M
750M
554.44M
742.49M
994.31M
1.33B
1.78B
Operating Cash Flow %
15.32
8.01
4.63
22.62
28.74
15.86
15.86
15.86
15.86
Cap Ex
-17.37M
-16.76M
-23M
-24M
-20M
-44.97M
-60.22M
-80.64M
-107.99M
-144.62M
Cap Ex %
-2.08
-1.29
-1.24
-1.06
-0.77
-1.29
-1.29
-1.29
-1.29
Free Cash Flow
110.59M
87.36M
63M
488M
730M
509.47M
682.27M
913.67M
1.22B
1.64B
Weighted Average Cost Of Capital
Price
101.82
Beta
Diluted Shares Outstanding
175.09M
Costof Debt
4.15
Tax Rate
After Tax Cost Of Debt
2.53
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
952M
Total Equity
17.83B
Total Capital
18.78B
Debt Weighting
5.07
Equity Weighting
94.93
Wacc
8.92
Build Up Free Cash Flow
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
835.42M
1.3B
1.86B
2.26B
2.61B
3.5B
4.68B
6.27B
8.39B
11.24B
Operating Cash Flow
127.96M
104.12M
86M
512M
750M
554.44M
742.49M
994.31M
1.33B
1.78B
Cap Ex
-17.37M
-16.76M
-23M
-24M
-20M
-44.97M
-60.22M
-80.64M
-107.99M
-144.62M
Free Cash Flow
110.59M
87.36M
63M
488M
730M
509.47M
682.27M
913.67M
1.22B
1.64B
Wacc
8.92
8.92
8.92
8.92
8.92
Pv Lfcf
467.75M
575.11M
707.1M
869.38M
1.07B
Sum Pv Lfcf
3.69B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
8.92
Free Cash Flow T1
1.67B
Terminal Value
24.16B
Present Terminal Value
15.76B
Intrinsic Value
Enterprise Value
19.45B
Net Debt
543M
Equity Value
18.9B
Diluted Shares Outstanding
175.09M
Equity Value Per Share
107.97
Projected DCF
107.97 0.057%
