Knowstox

Fundamentals snapshot

Coinbase Global, Inc.

COIN · NMS · Financial Services · Financial Data & Stock Exchanges

Current price

$130.16

52-week range

$129.41 - $303.96

Market cap

$34.46B

One-glance verdict

Valued differently

We value banks a different way

We don't put a cash-flow fair value on banks and insurers. For these companies the reported 'cash flow' is really just money moving between loans, deposits and trades — not the leftover profit the owners could actually pocket — so the usual method would print a misleading number.

Balance sheet

Healthy

17.05x Strong cushion

Net cash $1.94B. Interest coverage shows how many times profit covers the interest bill.

What this company does

Coinbase Global, Inc.

Coinbase is like a digital marketplace where people can buy and sell cryptocurrencies, like digital versions of money. Most of their money comes from transaction fees when people trade on their platform, similar to how a stockbroker charges a fee when you buy or sell stocks. This means their income goes up and down a lot depending on how much people are trading crypto, which can affect their profit margins (the percent of each sales dollar left after business costs).

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Revenue $1.22B
Net income $718.70M
Diluted EPS 2.51
Operating cash flow $405.46M
Free cash flow —
Revenue $1.22B
Net income $-359.47M
Diluted EPS -1.36
Operating cash flow $197.31M
Free cash flow —
Revenue $1.41B
Net income $-394.12M
Diluted EPS -1.49
Operating cash flow $182.74M
Free cash flow —
Revenue $1.78B
Net income $-666.73M
Diluted EPS -2.43
Operating cash flow $3.07B
Free cash flow —
Revenue $1.87B
Net income $432.55M
Diluted EPS 1.50
Operating cash flow $-784.51M
Free cash flow —
Revenue $1.50B
Net income $1.43B
Diluted EPS 5.14
Operating cash flow $328.47M
Free cash flow —
Revenue $2.03B
Net income $65.61M
Diluted EPS 0.24
Operating cash flow $-182.73M
Free cash flow —
Revenue $2.27B
Net income $1.29B
Diluted EPS 4.66
Operating cash flow $964.62M
Free cash flow —

Is it cheap or expensive?

We value banks and insurers a different way

For a bank or insurer, the "free cash flow" shown on its statements is mostly money flowing through loans, deposits and trades — not the leftover profit the owners could actually keep, which is what this kind of valuation needs. Running that through the usual method would spit out a meaningless number, so we leave the cash-flow fair value out here rather than show you something misleading.

Valued differently

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Is it drowning in debt?

Healthy

Net cash $1.9B - more cash than debt. Interest coverage 17.0x.

Net debt $-1.94B
Interest coverage 17.05x

Coinbase Global, Inc.'s profit covers its interest bill about 17.0 times over. which is stronger than most peers shown here and 1 peers sit below 1x, which is the danger zone where profit does not fully cover the interest bill.

Healthy
Worse cushion Baseline Better cushion
COIN BASELINE Coinbase Global, Inc.

Total debt $6.89B Interest coverage 17.05x This is the baseline the peer rows are being compared against.

Total debt $3.85B Interest coverage 24.39x +43% vs COIN Carries about 1.4x more debt cushion than COIN.

Total debt $23.99B Interest coverage 6.23x -63% vs COIN Carries about 2.7x less debt cushion than COIN.

Total debt $14.25B Interest coverage 14.50x -15% vs COIN Has roughly the same debt cushion as COIN.

Total debt $6.78B Interest coverage -0.63x -100% vs COIN This peer has almost no interest-payment cushion compared with COIN.

What you should know

The case for and against COIN

1 Reward 1 Risk

Rewards

  • Free cash flow was positive in 3/10 years.

Risks

  • Return on equity was -4.7% last year — the company lost money on shareholders' equity.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
—
Forward P/E
53.90x
P/B
2.47x
P/S
6.33x
EV/EBITDA
125.76x
PEG ratio
0.62x

Profitability

How much profit each dollar creates

Gross margin
85.3%
Operating margin
0.1%
Net margin
-12.9%
ROE
-4.7%
ROA
0.0%

Health

Liquidity and balance-sheet strength

Debt / equity
0.49x
Current ratio
2.42x
Quick ratio
1.26x
Total debt
$6.89B
Total cash
$8.82B

Growth

How the business has been compounding

Revenue TTM
$5.63B
Revenue 5Y CAGR
-2.2%
EPS TTM
-2.77
EPS 5Y CAGR
—

Cash flow

How much cash the business throws off

Operating CF TTM
$3.85B
Free CF TTM
$2.43B
FCF margin
43.1%

Dividend

Shareholder payout

Yield
0.0%
Payout ratio
0.0%
Last ex-div date
—