Coinbase Global, Inc. Website

Coinbase Global, Inc.

NasdaqGS-COIN

Basic

  • Market Cap

    $61.17B

  • EV

    $58.97B

  • Shares Out

    245.57M

  • Revenue

    $3,777.84M

  • Employees

    3,416

Margins

  • Gross

    85.66%

  • EBITDA

    14.1%

  • Operating

    10.72%

  • Pre-Tax

    40.4%

  • Net

    35.74%

  • FCF

    23.07%

Returns (5Yr Avg)

  • ROA

    5.6%

  • ROTA

    11.84%

  • ROE

    14.69%

  • ROCE

    9.79%

  • ROIC

    8.97%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $253.3

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $6,711.4M

  • Net Debt

    -$2,204.76M

  • Debt/Equity

    0.56

  • EBIT/Interest

    5.04

Growth (CAGR)

  • Rev 3Yr

    9.38%

  • Rev 5Yr

  • Rev 10Yr

  • Dil EPS 3Yr

    19.2%

  • Dil EPS 5Yr

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    37.22%

  • EBITDA Fwd 2Yr

    67.26%

  • EPS Fwd 2Yr

    242.95%

  • EPS LT Growth Est

    -4.8%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

Select a metric from the list below to chart it

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

482.9

1,141.2

7,354.8

3,148.8

2,926.5

3,777.8

Other Revenues, Total

39.9

133.7

482.6

0.6

0

0

Total Revenues

522.8

1,274.9

7,837.3

3,149.4

2,926.6

3,777.8

Total Revenues % Chg.

143.8%

514.8%

-59.8%

-7.1%

38.9%

Cost of Goods Sold, Total

82.1

135.5

1,267.9

629.9

420.7

541.7

Gross Profit

440.8

1,139.3

6,569.4

2,519.6

2,505.9

3,236.1

Selling General & Admin Expenses, Total

256.1

335.6

1,525.9

2,056.6

1,371

1,446.7

R&D Expenses

185

271.7

1,291.1

2,321.6

1,324

1,323.9

Other Operating Expenses

43.9

124.6

477.1

52.8

25

60.5

Other Operating Expenses, Total

485.1

731.9

3,294.1

4,431

2,720

2,831.1

Operating Income

-44.3

407.4

3,275.3

-1,911.4

-214.2

405

Interest Expense, Total

-29.2

-88.9

-82.8

-80.3

Interest And Investment Income

10.9

2.6

2.1

44.8

181.8

195.6

Net Interest Expenses

10.9

2.6

-27

-44.1

99.1

115.3

Currency Exchange Gains (Loss)

-1.1

-41

-161.7

-10.6

1.6

Other Non Operating Income (Expenses)

0.4

4.6

-181.2

-730.9

21.4

824.3

EBT, Excl. Unusual Items

-33

413.6

3,026.1

-2,848.2

-104.4

1,346.2

Restructuring Charges

-10.1

-40.7

-142.6

1.9

Merger & Related Restructuring Charges

-1.1

-8

-4.1

-2.6

Gain (Loss) On Sale Of Investments

48.5

-103.4

74.6

80

Asset Writedown

-2.3

-0.5

-26.5

-18.8

-18.8

Legal Settlements

-50

Other Unusual Items

-3.3

-39.2

8.3

116.9

116.9

EBT, Incl. Unusual Items

-45.4

409.2

3,026.9

-3,064.6

-76.8

1,526.3

Income Tax Expense

-15

86.9

-597.2

-439.6

-171.7

176.2

Earnings From Continuing Operations

-30.4

322.3

3,624.1

-2,624.9

94.9

1,350

Net Income

-30.4

322.3

3,624.1

-2,624.9

94.9

1,350

Preferred Dividend and Other Adjustments

214.1

527.2

0.1

0.9

Net Income to Common Incl Extra Items

-30.4

108.3

3,097

-2,624.9

94.8

1,349.1

Net Income to Common Excl. Extra Items

-30.4

108.3

3,097

-2,624.9

94.8

1,349.1

Total Shares Outstanding

67

73.1

217.1

230.9

242

245.4

Weighted Avg. Shares Outstanding

61.3

68.7

177.3

222.3

235.8

238.6

Weighted Avg. Shares Outstanding Dil

61.3

91.2

220

222.3

254.4

263.5

EPS

-0.5

1.6

17.5

-11.8

0.4

5.7

EPS Diluted

-0.5

1.4

14.5

-11.8

0.4

5.1

EBITDA

-27.4

438.4

3,338.9

-1,757.4

-74.5

532.7

Effective Tax Rate

33.1%

21.2%

-19.7%

14.3%

223.5%

11.5%