investorscraft@gmail.com

Intrinsic Value of Coursera, Inc. (COUR)

Previous Close$8.33
Intrinsic Value
Upside potential
Previous Close
$8.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coursera, Inc. operates as a leading online learning platform, providing access to courses, degrees, and professional certificates from top universities and companies globally. The company generates revenue through a multi-tiered model, including individual subscriptions, enterprise solutions for businesses and governments, and degree programs. Coursera’s platform serves learners, institutions, and corporations, positioning it at the intersection of education technology and workforce development. The company competes in the rapidly growing edtech sector, leveraging partnerships with elite academic institutions and industry leaders to differentiate itself. Its scalable platform and global reach enhance its ability to address skill gaps across diverse markets. Coursera’s emphasis on career-relevant content and credentialing strengthens its value proposition, particularly in corporate and government upskilling initiatives. The company’s market position is reinforced by its strong brand recognition and network effects, as more learners and institutions join its ecosystem.

Revenue Profitability And Efficiency

Coursera reported revenue of $694.7 million for FY 2024, reflecting growth in its diversified revenue streams. However, the company posted a net loss of $79.5 million, with diluted EPS of -$0.51, indicating ongoing investments in scaling operations. Operating cash flow was positive at $95.4 million, suggesting effective working capital management, while capital expenditures remained modest at $1.6 million, highlighting capital efficiency.

Earnings Power And Capital Efficiency

Despite negative net income, Coursera demonstrates earnings potential through its scalable platform and high-margin subscription services. The company’s ability to generate positive operating cash flow underscores its capacity to fund growth internally. Capital efficiency is evident in its low capex requirements relative to revenue, allowing for reinvestment in content and technology without significant external financing.

Balance Sheet And Financial Health

Coursera maintains a robust balance sheet with $726.1 million in cash and equivalents, providing ample liquidity to support operations and strategic initiatives. Total debt is minimal at $3.1 million, resulting in a strong net cash position. The company’s financial health is further supported by its ability to generate positive cash flow, reducing reliance on external funding.

Growth Trends And Dividend Policy

Coursera’s revenue growth reflects increasing demand for online education and upskilling solutions. The company does not currently pay dividends, prioritizing reinvestment in platform expansion, content development, and market penetration. Growth is driven by enterprise adoption and international expansion, with a focus on high-demand skills and credentials.

Valuation And Market Expectations

Coursera’s valuation reflects investor expectations for sustained growth in the edtech sector, driven by digital transformation in education and corporate training. The market likely prices in future profitability as the company scales its high-margin offerings and expands its global footprint. Current metrics suggest a focus on long-term market capture over near-term earnings.

Strategic Advantages And Outlook

Coursera’s strategic advantages include its partnerships with top-tier universities and corporations, a scalable technology platform, and a strong brand. The outlook is positive, supported by tailwinds in online education and workforce development. However, competition and macroeconomic factors could impact growth. The company’s ability to monetize its ecosystem and expand into new markets will be critical to sustained success.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount