
Coinbase Global Inc
NASDAQ:COIN

Intrinsic Value
The intrinsic value of one
COIN
stock under the Base Case scenario is
171.65
USD.
Compared to the current market price of 204.23 USD,
Coinbase Global Inc
is
Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Coinbase Global Inc
Fundamental Analysis

Regulatory scrutiny from the Securities and Exchange Commission and potential new legislation threaten Coinbase’s core revenue model, potentially reducing U.S. operational flexibility and deterring institutional clients.
Coinbase’s strong brand recognition and early-mover advantage in the U.S. crypto exchange market position it to capitalize on steady growth in institutional and retail cryptocurrency adoption.

Revenue & Expenses Breakdown
Coinbase Global Inc
Balance Sheet Decomposition
Coinbase Global Inc
Current Assets | 18.1B |
Cash & Short-Term Investments | 8.5B |
Receivables | 746.2m |
Other Current Assets | 8.8B |
Non-Current Assets | 4.4B |
Long-Term Investments | 374.2m |
PP&E | 281.2m |
Intangibles | 1.2B |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
Coinbase Global Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Coinbase Global Inc
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-897.7m
USD
|
Gross Profit
|
5.7B
USD
|
Operating Expenses
|
-3.4B
USD
|
Operating Income
|
2.2B
USD
|
Other Expenses
|
342.3m
USD
|
Net Income
|
2.6B
USD
|
COIN Profitability Score
Profitability Due Diligence
Coinbase Global Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Coinbase Global Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
COIN Solvency Score
Solvency Due Diligence
Coinbase Global Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Coinbase Global Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COIN Price Targets Summary
Coinbase Global Inc
According to Wall Street analysts, the average 1-year price target for
COIN
is 338.17 USD
with a low forecast of 186.85 USD and a high forecast of 498.75 USD.
Dividends
Current shareholder yield for COIN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
COIN
stock under the Base Case scenario is
171.65
USD.
Compared to the current market price of 204.23 USD,
Coinbase Global Inc
is
Overvalued by 16%.