COMP <GO>
COUR vs RPD // EV/EBITDA & P/E VALUATION
Coursera Inc. (NYSE) VS. Rapid7 Inc. (NASDAQ) • 15-METRIC TALLY: COUR 4
— RPD 6
■ METRIC PARITY
LAST: $4.66 (-0.85%) • MKT CAP: $1.23B
valuation
—
LAST: $17.08 (-3.39%) • MKT CAP: $1.15B
valuation
50.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (COUR VS. RPD)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | COUR | RPD | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 54.60% | 70.30% | -15.70 | RPD | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 15.90% | -50.90 | RPD | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 50.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 8.82% | 12.70% | -3.88 | RPD | /fcf-yield <GO> |
| Operating Margin | -10.20% | 1.30% | -11.50 | RPD | /operating-margins <GO> |
| Net Profit Margin | -6.70% | 2.70% | -9.40 | RPD | /net-margins <GO> |
| Revenue Growth (YoY) | 9.00% | 1.90% | +7.10 | COUR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.90 | 0.29 | +1.61 | COUR | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 6/9 | +1.00 | COUR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 19.9 | 65.5 | -45.61 | RPD | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 45.8x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.23B | $1.15B | $80.9M | COUR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | COUR REV | RPD REV | COUR GROSS % | RPD GROSS % | COUR FCF | RPD FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $757.5M | $859.8M | 54.6% | 70.3% | $108.7M | $146.2M |
| FY 2024 | $694.7M | $844.0M | 53.5% | 70.3% | $95.4M | $168.2M |
| FY 2023 | $635.8M | $777.7M | — | — | $29.7M | $104.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
COUR // BETA —
RPD // BETA —