investorscraft@gmail.com

Intrinsic ValueCoinbase Global, Inc. (1QZ.DE)

Previous Close164.28
Intrinsic Value
Upside potential
Previous Close
164.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coinbase Global, Inc. operates as a leading financial infrastructure provider in the cryptoeconomy, serving both retail and institutional clients. The company generates revenue primarily through transaction fees, subscription services, and interest income from crypto assets held in custody. Its platform enables users to trade, store, and manage digital assets, while also offering developer tools for crypto-based applications. As one of the largest and most regulated crypto exchanges globally, Coinbase benefits from strong brand recognition and a first-mover advantage in compliance-focused markets. The company operates in a highly competitive and volatile sector, contending with rivals like Binance and Kraken, but differentiates itself through regulatory adherence, institutional-grade security, and a user-friendly interface. Its market position is further reinforced by partnerships with traditional financial institutions and its role as a custodian for several Bitcoin ETFs. Coinbase's dual focus on retail accessibility and institutional services positions it as a bridge between traditional finance and the emerging digital asset ecosystem.

Revenue Profitability And Efficiency

Coinbase reported revenue of €6.56 billion for the period, with net income reaching €2.58 billion, reflecting robust profitability in a recovering crypto market. The company's diluted EPS of €9.48 underscores strong earnings power, while operating cash flow of €2.56 billion indicates efficient conversion of revenue into cash. Notably, capital expenditures were minimal, suggesting a capital-light business model focused on scalability.

Earnings Power And Capital Efficiency

The company demonstrates significant earnings power, driven by high-margin transaction fees and scalable technology infrastructure. With €8.54 billion in cash and equivalents against €4.32 billion in total debt, Coinbase maintains a solid liquidity position. The absence of dividends allows for reinvestment in growth initiatives, enhancing long-term capital efficiency.

Balance Sheet And Financial Health

Coinbase's balance sheet is robust, with substantial cash reserves providing a buffer against crypto market volatility. The company's debt level is manageable relative to its cash position, and its lack of significant capital expenditures supports financial flexibility. This strong financial health positions Coinbase to navigate sector downturns and capitalize on growth opportunities.

Growth Trends And Dividend Policy

Coinbase's growth is closely tied to crypto market cycles, with recent performance benefiting from renewed investor interest in digital assets. The company does not pay dividends, opting instead to reinvest profits into platform development, regulatory compliance, and international expansion. This strategy aligns with its focus on long-term market leadership in the evolving cryptoeconomy.

Valuation And Market Expectations

With a market capitalization of €59.53 billion and a beta of 3.625, Coinbase is priced for high growth but carries significant volatility risk. Investors appear to be betting on the company's ability to maintain its dominant position as crypto adoption grows, despite regulatory uncertainties and competitive pressures.

Strategic Advantages And Outlook

Coinbase's key advantages include its regulatory-first approach, strong brand, and diversified revenue streams. The outlook remains cautiously optimistic, with growth potential tied to broader crypto adoption but tempered by regulatory challenges. The company's ability to innovate while maintaining compliance will be critical to its long-term success in this dynamic industry.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount