XNASCOIN
Market cap69bUSD
Dec 24, Last price
278.85USD
1D
3.99%
1Q
66.90%
IPO
-13.60%
Name
Coinbase Global Inc
Chart & Performance
P/E
735.84
P/S
22.46
EPS
0.38
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
33.76%
Revenues
3.11b
-2.69%
Net income
95m
P
CFO
923m
P
Earnings
Feb 13, 2025
Profile
Coinbase Global, Inc. provides financial infrastructure and technology for the cryptoeconomy in the United States and internationally. The company offers the primary financial account in the cryptoeconomy for retailers; a marketplace with a pool of liquidity for transacting in crypto assets for institutions; and technology and services that enable ecosystem partners to build crypto-based applications and securely accept crypto assets as payment. Coinbase Global, Inc. was founded in 2012 and is based in Wilmington, Delaware.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 3,108,383 -2.69% | 3,194,208 -59.25% | 7,839,444 513.66% | ||
Cost of revenue | 3,118,866 | 5,066,909 | 4,132,566 | ||
Unusual Expense (Income) | |||||
NOPBT | (10,483) | (1,872,701) | 3,706,878 | ||
NOPBT Margin | 47.28% | ||||
Operating Taxes | (171,716) | (439,633) | (597,173) | ||
Tax Rate | |||||
NOPAT | 161,233 | (1,433,068) | 4,304,051 | ||
Net income | 94,871 -103.61% | (2,624,949) -172.43% | 3,624,120 1,024.40% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (279,522) | (25,408) | |||
BB yield | 3.55% | 0.05% | |||
| Debt | |||||
Debt current | 84,784 | 54,253 | 32,366 | ||
Long-term debt | 2,998,501 | 3,511,270 | 3,565,317 | ||
Deferred revenue | 84,270,316 | 14,892,736 | |||
Other long-term liabilities | 3,395 | (84,292,829) | (14,951,986) | ||
Net debt | (7,995,909) | (2,488,980) | (3,991,304) | ||
| Cash flow | |||||
Cash from operating activities | 922,951 | (1,585,419) | 10,730,031 | ||
CAPEX | (63,202) | (63,971) | (85,783) | ||
Cash from investing activities | 5,392 | (663,822) | (1,124,740) | ||
Cash from financing activities | (811,332) | (5,838,518) | 3,284,225 | ||
FCF | 598,161 | (1,917,668) | 4,296,531 | ||
| Balance | |||||
Cash | 10,286,224 | 5,286,170 | 7,223,574 | ||
Long term investments | 792,970 | 768,333 | 365,413 | ||
Excess cash | 10,923,775 | 5,894,793 | 7,197,015 | ||
Stockholders' equity | 1,790,078 | 89,616,320 | 21,858,170 | ||
Invested Capital | 7,563,528 | 3,021,462 | 2,612,110 | ||
ROIC | 3.05% | 220.92% | |||
ROCE | 37.51% | ||||
| EV | |||||
Common stock shares outstanding | 254,391 | 222,338 | 217,117 | ||
Price | 173.92 391.44% | 35.39 -85.98% | 252.37 | ||
Market cap | 44,243,683 462.29% | 7,868,542 -85.64% | 54,793,817 | ||
EV | 36,247,774 | 93,309,011 | 68,313,652 | ||
EBITDA | 129,159 | (1,718,632) | 3,770,529 | ||
EV/EBITDA | 280.64 | 18.12 | |||
Interest | 82,766 | 88,901 | 29,160 | ||
Interest/NOPBT | 0.79% | ||||