Discounted Cash Flow
Coursera, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $184.4m | $-46.7m | $-21.3m | -25.3% | — |
| 2020 | $293.5m (59.2%) | $-66.8m (-43.0%) | $-15.0m (29.7%) | -22.8% (10.1%) | $-1.80 |
| 2021 | $415.3m (41.5%) | $-145.2m (-117.3%) | $1.2m (107.8%) | -35.0% (-53.6%) | $-1.28 (28.9%) |
| 2022 | $523.8m (26.1%) | $-175.4m (-20.8%) | $-38.1m (-3355.0%) | -33.5% (4.3%) | $-1.21 (5.5%) |
| 2023 | $635.8m (21.4%) | $-116.6m (33.5%) | $28.3m (174.4%) | -18.3% (45.2%) | $-0.77 (36.4%) |
| 2024 | $694.7m (9.3%) | $-79.5m (31.8%) | $93.1m (228.8%) | -11.4% (37.6%) | $-0.51 (33.8%) |
| 2025 | $757.5m (9.0%) | $-51.0m (35.9%) | $104.8m (12.5%) | -6.7% (41.2%) | $-0.31 (39.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.