Company Valuation: Coinbase Global, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 54,311 8,032 41,610 62,162 60,980 43,404 - -
Change - -85.21% 418.03% 49.39% -1.9% -28.82% - -
Enterprise Value (EV) 1 50,999 7,152 39,513 58,152 57,044 39,694 38,873 35,407
Change - -85.98% 452.46% 47.17% -1.91% -30.41% -2.07% -8.92%
P/E 17.4x -3x 470x 26.2x 50.8x -56.2x 62.2x 38.2x
PBR 8.59x 1.47x 7.04x 6.13x 4.39x 3.35x 3.48x -
PEG - 0x -5x 0x -1x 0x -0x 0.6x
Capitalization / Revenue 6.93x 2.51x 13.4x 9.47x 8.49x 8.16x 6.38x 5.72x
EV / Revenue 6.51x 2.24x 12.7x 8.86x 7.94x 7.46x 5.71x 4.67x
EV / EBITDA 12.5x -19.3x 41x 17.4x 20.3x 35.7x 15.1x 12x
EV / EBIT 16.6x -2.64x -244x 25.2x 39.7x -515x 30.8x 22.6x
EV / FCF 11.4x -4.34x 46.6x 22.7x 23.5x 48.9x 23.7x 16.4x
FCF Yield 8.79% -23.1% 2.15% 4.4% 4.25% 2.04% 4.22% 6.11%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 14.5 -11.81 0.37 9.48 4.45 -2.929 2.646 4.306
Distribution rate - - - - - - - -
Net sales 1 7,839 3,194 3,108 6,564 7,181 5,320 6,805 7,588
EBITDA 1 4,090 -371.4 963.7 3,348 2,808 1,112 2,568 2,941
EBIT 1 3,077 -2,710 -161.7 2,307 1,435 -77.13 1,264 1,564
Net income 1 3,624 -2,625 94.75 2,579 1,260 -799 862.9 1,126
Net Debt 1 -3,312 -880.1 -2,096 -4,010 -3,936 -3,710 -4,531 -7,997
Reference price 2 252.37 35.39 173.92 248.30 226.14 164.51 164.51 164.51
Nbr of stocks (in thousands) 215,205 226,966 239,246 250,350 269,658 263,837 - -
Announcement Date 2/24/22 2/21/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-56.16x7.46x35.7x-.--% 43.4B
-21.91x14.2x20.71x-.--% 16.79B
-1.04x - - - 13.76B
-10.27x - - -.--% 4.86B
-4.17x13.55x41.33x-.--% 5.42B
-6.38x - - - 3B
24.17x - - - 2.26B
-2.65x - - - 1.94B
Average -9.80x 11.74x 32.58x 0% 11.43B
Weighted average by Cap. -31.30x 9.69x 32.33x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. COIN Stock
  4. COIN01 Stock
  5. Valuation Coinbase Global, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!