Coinbase Global, Inc. — COIN
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $255.86 | $68.99B | 22.1 | 38.4 | 12.4% | 18.5% | - | 4.3 |
Latest Headlines
- · Homebuilder stocks slide, silver miners gain, crypto stocks rise
- · Strategy Stock Jumps as Cryptos Rally. It Still Has a Long Way to Go.
- · Is Coinbase Global (COIN) a Buy as Wall Street Analysts Look Optimistic?
- · Prediction Markets Face a New Test This Earnings Season
- · Bernstein Gives Coinbase (COIN) an Outperform Rating Amid Tokenization Supercycle Outlook
- · Asset tokenization: The 'most convenient' option usually wins
Revenue & Net Income
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $1.3B | $322.3M | $0.58 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $7.8B | $3.6B | $17.47 | 513.7% | 1024.4% | 2901.4% |
| 2 | 2022-12-31 | $3.2B | $-2.6B | $-11.81 | -59.3% | -172.4% | -167.6% |
| 3 | 2023-12-31 | $3.1B | $94.9M | $0.40 | -2.7% | -103.6% | -103.4% |
| 4 | 2024-12-31 | $6.6B | $2.6B | $10.42 | 111.2% | 2618.5% | 2505.0% |
| 5 | TTM 2025-03-31 | $7.0B | $1.5B | $5.32 | 6.0% | -43.1% | -48.9% |
| 6 | Average | 113.8% | 664.8% | 1017.3% |
EPS
Forecasts
Y/Y % Change
COIN Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 513.7% | -59.3% | -2.7% | 111.2% | 10.9% | 12.5% | 97.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 1024.4% | -172.4% | -103.6% | 2618.5% | -17.2% | -27.4% | 553.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) |
|---|---|---|---|---|---|---|---|---|
| 2021 | $7.8B | $1.7B | $1.3B | $577.1M | $525.3M | $1.1B | $63.7M | $470.6M |
| 2022 | $3.2B | $475.8M | $2.3B | $510.1M | $1.6B | $2.1B | $154.1M | $760.8M |
| 2023 | $3.1B | $995.9M | $1.3B | $188.6M | $503.2M | $691.8M | $139.6M | $642.4M |
| 2024 | $6.6B | $1.5B | $1.5B | $503.4M | $691.5M | $1.2B | $127.5M | $0.0 |
| TTM | $7.7B | $1.8B | $1.5B | $829.1M | $829.6M | $1.7B | $150.3M | $0.0 |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) | Personnel Change (%) |
|---|---|---|---|---|---|---|---|---|
| 2022 | -59.25 | -71.59 | 80.12 | -11.62 | 204.68 | 91.45 | 142.05 | 61.66 |
| 2023 | -2.69 | 109.31 | -43.06 | -63.04 | -68.56 | -67.22 | -9.36 | -15.57 |
| 2024 | 111.17 | 53.63 | 10.85 | 166.98 | 37.41 | 72.72 | -8.68 | -100.00 |
| TTM | 16.88 | 18.18 | 5.02 | 64.71 | 19.98 | 38.83 | 17.87 | NaN |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $23,476M |
| 1 | Cash | $7,539M |
| 2 | Total Liabilities | $11,381M |
| 3 | Total Debt | $4,410M |
| 4 | Total Equity | $12,095M |
| 5 | Debt to Equity Ratio | 0.36 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $255.86 | 4.1% | Nicks Growth: 8% Nick's Expected Margin: 10% FINVIZ Growth: -7% |
Nicks: 15 Finviz: 3 |
Nick's: 1.460 | 9.0 | 22.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $11.57 EPS | TTM | $168.97 | -34.0% | $37.15 | -85.5% |
| $7.92 EPS | 2025 | $115.67 | -54.8% | $25.43 | -90.1% |
| $5.75 EPS | 2026 | $83.98 | -67.2% | $18.46 | -92.8% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 17.07% | 27.53% | 15.88% | 28.59% | 4.83% | 4.04% | 12.30% | 18.33% | 14.2% | 12.2% |
| 3 Years | 17.07% | 27.53% | 15.88% | 28.59% | 4.83% | 4.04% | 12.30% | 18.33% | 14.2% | 12.2% |
| 5 Years | 17.07% | 27.53% | 15.88% | 28.59% | 4.83% | 4.04% | 12.30% | 18.33% | 14.2% | 12.2% |
| 10 Years | 17.07% | 27.53% | 15.88% | 28.59% | 4.83% | 4.04% | 12.30% | 18.33% | 14.2% | 12.2% |