Coursera, Inc. (COUR) DCF Valuation

Coursera, Inc. (COUR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Coursera, Inc. (COUR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our Coursera, Inc. (COUR) DCF Calculator empowers you to assess Coursera's valuation using real-world financial information while offering complete flexibility to modify all essential parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 184.4 293.5 415.3 523.8 635.8 871.2 1,193.9 1,636.2 2,242.2 3,072.7
Revenue Growth, % 0 59.16 41.49 26.12 21.39 37.04 37.04 37.04 37.04 37.04
EBITDA -40.1 -55.7 -128.3 -152.1 -129.1 -210.8 -288.9 -395.9 -542.5 -743.5
EBITDA, % -21.74 -18.98 -30.9 -29.05 -20.31 -24.2 -24.2 -24.2 -24.2 -24.2
Depreciation 5.3 9.6 14.8 18.5 22.3 29.1 39.9 54.7 75.0 102.7
Depreciation, % 2.86 3.27 3.55 3.53 3.5 3.34 3.34 3.34 3.34 3.34
EBIT -45.4 -65.3 -143.1 -170.6 -151.4 -239.9 -328.8 -450.6 -617.5 -846.2
EBIT, % -24.61 -22.24 -34.46 -32.58 -23.81 -27.54 -27.54 -27.54 -27.54 -27.54
Total Cash 172.8 285.3 821.8 780.5 722.1 855.4 1,172.2 1,606.4 2,201.4 3,016.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 16.7 40.7 34.4 53.7 67.4
Account Receivables, % 9.03 13.87 8.28 10.26 10.6
Inventories 7.7 14.1 19.7 24.1 .0 31.9 43.7 59.9 82.1 112.4
Inventories, % 4.16 4.8 4.74 4.61 0 3.66 3.66 3.66 3.66 3.66
Accounts Payable 21.0 51.9 23.3 23.3 101.0 95.9 131.4 180.1 246.8 338.2
Accounts Payable, % 11.4 17.68 5.6 4.46 15.89 11.01 11.01 11.01 11.01 11.01
Capital Expenditure -9.9 -11.9 -13.6 -13.9 -16.4 -31.3 -42.9 -58.8 -80.5 -110.4
Capital Expenditure, % -5.39 -4.06 -3.29 -2.65 -2.58 -3.59 -3.59 -3.59 -3.59 -3.59
Tax Rate, % -4.83 -4.83 -4.83 -4.83 -4.83 -4.83 -4.83 -4.83 -4.83 -4.83
EBITAT -46.1 -66.8 -145.2 -175.4 -158.7 -239.9 -328.8 -450.6 -617.5 -846.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -54.0 -68.7 -172.0 -194.5 -64.7 -302.4 -341.7 -468.2 -641.6 -879.3
WACC, % 11.23 11.23 11.23 11.23 11.23 11.23 11.23 11.23 11.23 11.23
PV UFCF
SUM PV UFCF -1,824.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -897
Terminal Value -9,721
Present Terminal Value -5,711
Enterprise Value -7,535
Net Debt -650
Equity Value -6,885
Diluted Shares Outstanding, MM 151
Equity Value Per Share -45.61

What You Will Get

  • Comprehensive COUR Financial Data: Pre-filled with Coursera’s historical and projected data for detailed analysis.
  • Customizable Template: Easily adjust key inputs like course revenue growth, customer acquisition costs, and retention rates.
  • Instant Calculations: Watch Coursera’s intrinsic value update in real-time as you modify inputs.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Intuitive layout and clear guidance suitable for all levels of expertise.

Key Features

  • Comprehensive Course Catalog: Access a vast selection of courses from top universities and organizations.
  • Flexible Learning Paths: Customize your learning experience with self-paced and instructor-led options.
  • Interactive Learning Tools: Engage with quizzes, assignments, and peer reviews to enhance understanding.
  • Certifications and Degrees: Earn recognized credentials that can boost your career prospects.
  • Accessible for All Levels: Designed for learners ranging from beginners to advanced professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Coursera’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as enrollment growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment decisions.

Why Choose Coursera, Inc. (COUR)?

  • Access to Quality Education: Learn from top universities and institutions worldwide.
  • Diverse Course Offerings: Explore a wide range of subjects and skill levels to suit your interests.
  • Flexible Learning: Study at your own pace with on-demand courses available anytime.
  • Expert Instructors: Gain insights from industry leaders and experienced educators.
  • Certification Opportunities: Earn recognized credentials to enhance your career prospects.

Who Should Use This Product?

  • Educators and Instructors: Enhance course offerings with up-to-date online learning resources.
  • Corporate Training Managers: Implement flexible learning solutions to upskill employees effectively.
  • Students: Access a wide range of courses to expand knowledge and improve career prospects.
  • Job Seekers: Gain new skills and certifications to stand out in a competitive job market.
  • Lifelong Learners: Explore diverse subjects and pursue personal interests through online education.

What the Template Contains

  • Historical Data: Includes Coursera’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Coursera’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Coursera’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.