COMP <GO>
COUR vs MSFT // EV/EBITDA & P/E VALUATION
Coursera Inc. (NYSE) VS. Microsoft Corporation (NASDAQ) • 15-METRIC TALLY: COUR 2
— MSFT 9
■ METRIC PARITY
LAST: $4.66 (-0.85%) • MKT CAP: $1.23B
valuation
—
LAST: $530.14 (-0.16%) • MKT CAP: $3.94T
valuation
19.9x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (COUR VS. MSFT)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | COUR | MSFT | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 54.60% | 67.66% | -13.06 | MSFT | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 26.54% | -61.54 | MSFT | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 19.9x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 8.82% | 1.55% | +7.27 | COUR | /fcf-yield <GO> |
| Operating Margin | -10.20% | 47.10% | -57.30 | MSFT | /operating-margins <GO> |
| Net Profit Margin | -6.70% | 41.17% | -47.87 | MSFT | /net-margins <GO> |
| Revenue Growth (YoY) | 9.00% | 17.91% | -8.91 | MSFT | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.70% | -0.70 | MSFT | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.90 | 9.35 | -7.45 | MSFT | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 6/9 | +1.00 | COUR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | 5.74% | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 19.9 | 64.8 | -44.95 | MSFT | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 1.14 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 24.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.23B | $3.94T | -$3.94T | MSFT | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | COUR REV | MSFT REV | COUR GROSS % | MSFT GROSS % | COUR FCF | MSFT FCF |
|---|---|---|---|---|---|---|
| FY 2026 | — | $331.84B | — | 67.9% | — | $66.99B |
| FY 2025 | $757.5M | $281.72B | 54.6% | 68.8% | $108.7M | $71.61B |
| FY 2024 | $694.7M | $245.12B | 53.5% | 69.8% | $95.4M | $74.07B |
| FY 2023 | $635.8M | $211.91B | — | 68.9% | $29.7M | $59.48B |
| FY 2022 | — | $198.27B | — | 68.4% | — | $65.15B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
COUR // BETA —
MSFT // BETA 1.14