Valuation Coinbase Global, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 20/09/2024 BST			5-day change	1st Jan Change
170.09 ^USD	+1.10%		+4.42%	-2.20%

09-19	Stocks in motion: Fed rate cut boosts crypto companies
09-19	US-listed crypto stocks jump after bumper rate cut from Fed	RE

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	54,311	8,032	41,610	42,264	-	-
Change	-	-85.21%	418.03%	1.57%	-	-
Enterprise Value (EV) ¹	50,999	7,152	39,513	38,059	36,548	33,582
Change	-	-85.98%	452.46%	-3.68%	-3.97%	-8.12%
P/E ratio	17.4x	-3x	470x	30x	39.7x	48.4x
PBR	8.59x	1.47x	7.04x	5.13x	4.7x	3.4x
PEG	0x	0x	-5x	0x	-1.6x	-2.7x
Capitalization / Revenue	6.93x	2.51x	13.4x	7.35x	7.34x	7.58x
EV / Revenue	6.51x	2.24x	12.7x	6.62x	6.34x	6.02x
EV / EBITDA	12.5x	-19.3x	41x	14.1x	14.1x	12.8x
EV / EBIT	16.6x	-2.64x	-244x	23.2x	22.4x	22.3x
EV / FCF	11.4x	-4.34x	46.6x	552x	589x	-
FCF Yield	8.79%	-23.1%	2.15%	0.18%	0.17%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	14.5	-11.81	0.37	5.676	4.281	3.511
Distribution rate	-	-	-	-	-	-
Net sales ¹	7,839	3,194	3,108	5,749	5,762	5,575
EBITDA ¹	4,090	-371.4	963.7	2,705	2,587	2,617
EBIT ¹	3,077	-2,710	-161.7	1,643	1,632	1,509
Net income ¹	3,624	-2,625	94.75	1,501	1,091	1,107
Net Debt ¹	-3,312	-880.1	-2,096	-4,205	-5,715	-8,682
Reference price ²	252.37	35.39	173.92	170.09	170.09	170.09
Nbr of stocks (in thousands)	215,205	226,966	239,246	248,478	-	-
Announcement Date	24/02/22	21/02/23	15/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
COINBASE GLOBAL, INC.	29.64x	6.54x	13.9x	-.--%	41.8B
CORE SCIENTIFIC, INC.	-4.02x	-	-	-	3B
IRIS ENERGY LIMITED	15.64x	2.88x	6.58x	-.--%	1.48B
WONDERFI TECHNOLOGIES INC.	16x	0.93x	3.15x	-	76.47M
Average	14.32x	3.45x	7.88x	0.00%	11.59B
Weighted average by Cap.	27.00x	6.41x	13.63x	0.00%