As of 2025-07-05, the Intrinsic Value of Coinbase Global Inc (COIN) is 244.45 USD. This COIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 355.80 USD, the upside of Coinbase Global Inc is -31.30%.
The range of the Intrinsic Value is 181.34 - 391.56 USD
Based on its market price of 355.80 USD and our intrinsic valuation, Coinbase Global Inc (COIN) is overvalued by 31.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 181.34 - 391.56 | 244.45 | -31.3% |
| DCF (Growth 10y) | 616.90 - 1,436.10 | 863.09 | 142.6% |
| DCF (EBITDA 5y) | 852.51 - 1,061.67 | 927.09 | 160.6% |
| DCF (EBITDA 10y) | 2,058.47 - 2,811.76 | 2,345.34 | 559.2% |
| Fair Value | 144.13 - 144.13 | 144.13 | -59.49% |
| P/E | 224.62 - 406.61 | 310.76 | -12.7% |
| EV/EBITDA | 212.85 - 455.24 | 322.00 | -9.5% |
| EPV | (20.71) - (31.55) | (26.13) | -107.3% |
| DDM - Stable | 53.49 - 158.37 | 105.93 | -70.2% |
| DDM - Multi | 399.63 - 930.94 | 560.57 | 57.6% |
| Market Cap (mil) | 90,622.26 |
| Beta | 2.80 |
| Outstanding shares (mil) | 254.70 |
| Enterprise Value (mil) | 86,808.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.41% |
| Cost of Debt | 4.48% |
| WACC | 8.20% |