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 42,096 - -
Change - -85.21% 418.03% 49.39% -1.9% -30.97% - -
Enterprise Value (EV) 1 50,999 7,152 39,513 58,152 57,044 36,618 34,759 31,921
Change - -85.98% 452.46% 47.17% -1.91% -35.81% -5.08% -8.16%
P/E Ratio 17.4x -3x 470x 26.2x 50.8x 376x 32x 24.5x
PBR 8.59x 1.47x 7.04x 6.13x 4.39x 3.16x 3.3x -
PEG - 0x -5x 0x -1x -4.2x 0x 0.8x
Capitalization / Revenue 6.93x 2.51x 13.4x 9.47x 8.49x 6.84x 5.42x 5.06x
EV / Revenue 6.51x 2.24x 12.7x 8.86x 7.94x 5.95x 4.48x 3.84x
EV / EBITDA 12.5x -19.3x 41x 17.4x 20.3x 18.5x 10.8x 9.85x
EV / EBIT 16.6x -2.64x -244x 25.2x 39.7x 52.9x 18.3x 13.5x
EV / FCF 11.4x -4.34x 46.6x 22.7x 23.5x 20.8x 11.2x 8.4x
FCF Yield 8.79% -23.1% 2.15% 4.4% 4.25% 4.8% 8.96% 11.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 14.5 -11.81 0.37 9.48 4.45 0.4247 5 6.513
Distribution rate - - - - - - - -
Net sales 1 7,839 3,194 3,108 6,564 7,181 6,154 7,762 8,320
EBITDA 1 4,090 -371.4 963.7 3,348 2,808 1,977 3,224 3,241
EBIT 1 3,077 -2,710 -161.7 2,307 1,435 692.5 1,896 2,371
Net income 1 3,624 -2,625 94.75 2,579 1,260 143.5 1,530 1,993
Net Debt 1 -3,312 -880.1 -2,096 -4,010 -3,936 -5,477 -7,337 -10,175
Reference price 2 252.37 35.39 173.92 248.30 226.14 159.78 159.78 159.78
Nbr of stocks (in thousands) 2,15,205 2,26,966 2,39,246 2,50,350 2,69,658 2,63,461 - -
Announcement Date 24/02/22 21/02/23 15/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
376.19x5.95x18.52x-.--% 4.21TCr
-85.4x31.22x78.2x-.--% 2.14TCr
-1.02x - - - 917.59Cr
-27.83x18.39x45.91x-.--% 877.36Cr
-11.89x - - - 433.83Cr
-27.07x - - -.--% 412.64Cr
-3.47x - - - 185.56Cr
Average 31.36x 18.52x 47.54x 0% 1.31TCr
Weighted average by Cap. 148.15x 14.93x 39.50x 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. Valuation Coinbase Global, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!