Company Valuation: Coinbase Global, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 54,311 8,032 41,610 62,162 60,980 51,635 - -
Change - -85.21% 418.03% 49.39% -1.9% -15.33% - -
Enterprise Value (EV) 1 50,999 7,152 39,513 58,152 57,044 46,226 42,984 39,671
Change - -85.98% 452.46% 47.17% -1.91% -18.96% -7.01% -7.71%
P/E ratio 17.4x -3x 470x 26.2x 50.8x 48.7x 31.6x 25.7x
PBR 8.59x 1.47x 7.04x 6.13x 4.39x 3.52x 3.37x -
PEG - 0x -5x 0x -1x -4.98x 0.6x 1.1x
Capitalization / Revenue 6.93x 2.51x 13.4x 9.47x 8.49x 7.1x 6.03x 5.91x
EV / Revenue 6.51x 2.24x 12.7x 8.86x 7.94x 6.36x 5.02x 4.54x
EV / EBITDA 12.5x -19.3x 41x 17.4x 20.3x 18.1x 12.5x 10.4x
EV / EBIT 16.6x -2.64x -244x 25.2x 39.7x 30x 19.4x 15.1x
EV / FCF 11.4x -4.34x 46.6x 22.7x 23.5x 29.3x 14x 12.9x
FCF Yield 8.79% -23.1% 2.15% 4.4% 4.25% 3.41% 7.14% 7.73%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 14.5 -11.81 0.37 9.48 4.45 4.015 6.181 7.612
Distribution rate - - - - - - - -
Net sales 1 7,839 3,194 3,108 6,564 7,181 7,271 8,556 8,736
EBITDA 1 4,090 -371.4 963.7 3,348 2,808 2,554 3,447 3,819
EBIT 1 3,077 -2,710 -161.7 2,307 1,435 1,539 2,215 2,620
Net income 1 3,624 -2,625 94.75 2,579 1,260 1,116 2,010 2,070
Net Debt 1 -3,312 -880.1 -2,096 -4,010 -3,936 -5,409 -8,651 -11,963
Reference price 2 252.37 35.39 173.92 248.30 226.14 195.53 195.53 195.53
Nbr of stocks (in thousands) 2,15,205 2,26,966 2,39,246 2,50,350 2,69,658 2,64,075 - -
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.($)
48.7x6.36x18.1x-.--% 5.16TCr
106.38x16.39x34.79x-.--% 1.38TCr
-1.3x - - - 934.29Cr
7324x - - -.--% 550.41Cr
145.61x10.52x24.86x-.--% 519.98Cr
-4.33x - - - 278.2Cr
-9.41x15.62x-14.05x - 183.05Cr
Average 1,087.09x 12.22x 15.93x 0% 1.29TCr
Weighted average by Cap. 499.52x 8.80x 20.96x 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. Equities
  3. COIN Stock
  4. Valuation Coinbase Global, Inc.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW