Valuation Coinbase Global, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:08:18 10/03/2026 pm IST			5-day change	1st Jan Change
199.43 ^USD	-0.18%		+9.19%	-11.95%

06:43pm	Wall Street set for lower open as investors monitor US-Iran tensions	RE
03:41pm	Wall St futures steady on hopes for early end to Middle East conflict	RE

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	52,760	-	-
Change	-	-85.21%	418.03%	49.39%	-1.9%	-13.48%	-	-
Enterprise Value (EV) ¹	50,999	7,152	39,513	58,152	57,044	47,351	44,109	40,796
Change	-	-85.98%	452.46%	47.17%	-1.91%	-16.99%	-6.85%	-7.51%
P/E ratio	17.4x	-3x	470x	26.2x	50.8x	52x	32.5x	25.8x
PBR	8.59x	1.47x	7.04x	6.13x	4.39x	3.6x	3.45x	-
PEG	-	0x	-5x	0x	-1x	-3.8x	0.5x	1x
Capitalization / Revenue	6.93x	2.51x	13.4x	9.47x	8.49x	7.26x	6.17x	6.04x
EV / Revenue	6.51x	2.24x	12.7x	8.86x	7.94x	6.51x	5.16x	4.67x
EV / EBITDA	12.5x	-19.3x	41x	17.4x	20.3x	18.5x	12.8x	10.7x
EV / EBIT	16.6x	-2.64x	-244x	25.2x	39.7x	30.8x	19.9x	15.6x
EV / FCF	11.4x	-4.34x	46.6x	22.7x	23.5x	30x	14.4x	13.3x
FCF Yield	8.79%	-23.1%	2.15%	4.4%	4.25%	3.33%	6.96%	7.52%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	14.5	-11.81	0.37	9.48	4.45	3.845	6.151	7.732
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	1,073	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	199.79	199.79	199.79
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COINBASE GLOBAL, INC.	51.96x	6.51x	18.54x	-.--%	5.28TCr
IREN LIMITED	99.37x	15.5x	32.89x	-.--%	1.29TCr
BITMINE IMMERSION TECHNOLOGIES, INC.	-1.31x	-	-	-	941.57Cr
BULLISH	-9.32x	-	-	-	543.37Cr
CORE SCIENTIFIC, INC.	133.86x	9.85x	23.27x	-.--%	478.04Cr
METAPLANET INC.	-3.8x	-	-	-	246.13Cr
HASHKEY HOLDINGS LIMITED	-9.67x	16.15x	-14.52x	-	188.18Cr
GEMINI SPACE STATION, INC.	-0.79x	9.43x	-6.58x	-	102.48Cr
Average	32.54x	11.49x	10.72x	0%	1.13TCr
Weighted average by Cap.	50.43x	8.60x	20.18x	0%