Coinbase Global, Inc. — COIN
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $167.85 | $45.26B | 37.7 | 31.6 | 18.5% | 16.5% | - | 3.0 |
Latest Headlines
- · Does GOLD's Buyback Reflect Balance Sheet Strength and Confidence?
- · Coinbase Gains AFSL, Strengthens Australia Expansion Push
- · Coinbase CEO Calls For Passage Of U.S. Clarity Act
- · 1 Cash-Heavy Stock on Our Watchlist and 2 We Turn Down
- · 2 Reasons to Like COIN (and 1 Not So Much)
- · Can Circle's Interest Rate Dependence Sustain Long-Term Growth?
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $1,277M | $322M | $0.58 | 2024-02-03 03:17:10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $7,839M | $3,624M | $17.47 | 2026-02-13 08:35:34 | 513.7% | 1024.4% | 2901.4% |
| 2 | 2022-12-31 | $3,194M | $-2,625M | $-11.81 | 2026-04-10 21:51:06 | -59.3% | -172.4% | -167.6% |
| 3 | 2023-12-31 | $3,108M | $95M | $0.40 | 2026-04-10 21:51:06 | -2.7% | -103.6% | -103.4% |
| 4 | 2024-12-31 | $6,564M | $2,579M | $10.42 | 2026-04-10 21:51:06 | 111.2% | 2618.5% | 2505.0% |
| 5 | 2025-12-31 | $7,181M | $1,260M | $4.85 | 2026-04-10 21:51:06 | 9.4% | -51.1% | -53.5% |
| 6 | TTM 2025-12-31 | $7,181M | $1,260M | $4.45 | 2026-02-16 08:38:54 | 0.0% | 0.0% | -8.2% |
EPS
Forecasts
Y/Y % Change
COIN Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 513.7% | -59.3% | -2.7% | 111.2% | 9.4% | -2.7% | 11.3% | 83.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 1024.4% | -172.4% | -103.6% | 2618.5% | -51.1% | -37.5% | 34.6% | 473.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) |
|---|---|---|---|---|---|---|---|---|
| 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 | $693.7M | $1.2B | $127.5M | $0.0 |
| 2025 | $7.2B | $1.6B | $1.7B | $922.3M | $954.9M | $1.9B | $188.4M | $0.0 |
| TTM | $7.2B | $1.6B | $1.7B | $922.3M | $954.9M | $1.9B | $188.4M | $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 (%) |
|---|---|---|---|---|---|---|---|---|
| 2023 | -2.69 | 109.31 | -43.06 | -63.04 | -68.56 | -67.22 | -9.36 | -15.57 |
| 2024 | 111.17 | 53.41 | 10.85 | 166.99 | 37.85 | 73.05 | -8.68 | -100.00 |
| 2025 | 9.40 | 6.87 | 13.78 | 83.22 | 37.65 | 56.81 | 47.77 | NaN |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | NaN |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $31,351M |
| 1 | Cash | $8,676M |
| 2 | Total Liabilities | $15,328M |
| 3 | Total Debt | $7,372M |
| 4 | Total Equity | $16,023M |
| 5 | Debt to Equity Ratio | 0.46 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $167.85 | 4.3% | Nicks Growth: 8% Nick's Expected Margin: 10% FINVIZ Growth: 21% |
Nicks: 14 Finviz: 48 |
Nick's: 1.436 | 6.3 | 37.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.45 EPS | TTM | $63.89 | -61.9% | $213.05 | 26.9% |
| $2.92 EPS | 2026 | $41.92 | -75.0% | $139.80 | -16.7% |
| $3.93 EPS | 2027 | $56.42 | -66.4% | $188.15 | 12.1% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 17.00% | 24.37% | 16.10% | 28.02% | 4.68% | 6.24% | 18.57% | 16.45% | 71.1% | 15.7% |
| 3 Years | 17.00% | 24.37% | 16.10% | 28.02% | 4.68% | 6.24% | 18.57% | 16.45% | 71.1% | 15.7% |
| 5 Years | 17.00% | 24.37% | 16.10% | 28.02% | 4.68% | 6.24% | 18.57% | 16.45% | 71.1% | 15.7% |
| 10 Years | 17.00% | 24.37% | 16.10% | 28.02% | 4.68% | 6.24% | 18.57% | 16.45% | 71.1% | 15.7% |