investorscraft@gmail.com

Intrinsic Value of Coinbase Global, Inc. (COIN)

Previous Close$314.69
Intrinsic Value
Upside potential
Previous Close
$314.69

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 cryptocurrency exchange platform, providing retail and institutional investors with access to digital asset trading, custody, and financial services. The company generates revenue primarily through transaction fees, subscription services, and interest income from its staking and lending products. As one of the most regulated and trusted platforms in the crypto industry, Coinbase benefits from strong brand recognition and a first-mover advantage in the U.S. market. Its diversified offerings, including Coinbase Prime for institutions and Coinbase Wallet for self-custody, position it as a comprehensive ecosystem player. The company faces competition from both traditional financial institutions and decentralized exchanges but maintains a defensible position due to its compliance focus and user-friendly interface. Coinbase’s market position is further reinforced by its role as a publicly traded company, providing transparency and credibility in an otherwise volatile sector.

Revenue Profitability And Efficiency

Coinbase reported robust revenue of $6.56 billion for FY 2024, driven by strong trading volumes and recurring revenue streams. Net income stood at $2.58 billion, reflecting improved operational efficiency and cost management. The company’s diluted EPS of $9.43 underscores its profitability, while operating cash flow of $2.56 billion highlights its ability to convert earnings into liquidity. Capital expenditures were negligible, indicating a lean operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high-margin transaction fees and scalable platform, which require minimal incremental costs for additional users. Coinbase’s capital efficiency is further demonstrated by its ability to generate substantial operating cash flow without significant capital investments. This positions the company well to reinvest in growth initiatives or return capital to shareholders.

Balance Sheet And Financial Health

Coinbase maintains a strong balance sheet with $8.54 billion in cash and equivalents, providing ample liquidity to navigate market volatility. Total debt of $4.32 billion is manageable given the company’s cash reserves and earnings capacity. The absence of dividends suggests a focus on reinvesting profits into growth opportunities or debt reduction.

Growth Trends And Dividend Policy

Coinbase’s growth is closely tied to the adoption of cryptocurrencies and the expansion of its product suite. The company has not instituted a dividend policy, opting instead to retain earnings for strategic investments. Future growth may hinge on regulatory developments, institutional adoption, and the broader crypto market cycle.

Valuation And Market Expectations

The market likely values Coinbase based on its leadership position in the crypto ecosystem and potential for long-term growth. Investors may weigh its profitability against the inherent volatility of the crypto industry. The absence of dividends suggests expectations are centered on capital appreciation rather than income generation.

Strategic Advantages And Outlook

Coinbase’s strategic advantages include its regulatory compliance, brand trust, and diversified revenue streams. The outlook depends on crypto market trends, regulatory clarity, and the company’s ability to innovate. While risks remain, Coinbase is well-positioned to capitalize on the growing mainstream acceptance of digital assets.

Sources

10-K, investor presentations

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