As of 2024-09-15, the Intrinsic Value of Coinbase Global Inc (COIN) is 172.37 USD. This COIN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 163.05 USD, the upside of Coinbase Global Inc is %.
The range of the Intrinsic Value is 158.77 - 195.42 USD
163.05 USD
Stock Price
172.37 USD
Intrinsic Value
Intrinsic Value Details
COIN Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (300.85) - (91.70) | (142.30) | -187.3% |
| DCF (Growth 10y) | (117.77) - (356.28) | (175.87) | -207.9% |
| DCF (EBITDA 5y) | 158.77 - 195.42 | 172.37 | 5.7% |
| DCF (EBITDA 10y) | 318.40 - 438.36 | 365.25 | 124.0% |
| Fair Value | 149.26 - 149.26 | 149.26 | -8.46% |
| P/E | 202.40 - 249.68 | 219.71 | 34.8% |
| EV/EBITDA | 118.86 - 168.11 | 142.44 | -12.6% |
| EPV | (13.31) - (21.10) | (17.20) | -110.6% |
| DDM - Stable | 64.46 - 246.29 | 155.37 | -4.7% |
| DDM - Multi | 0.42 - 1.28 | 0.64 | -99.6% |
COIN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 40,514.66 |
| Beta | 2.38 |
| Outstanding shares (mil) | 248.48 |
| Enterprise Value (mil) | 37,517.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.33% |
| Cost of Debt | 4.48% |
| WACC | 8.00% |
