DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Coinbase Global, Inc. (COIN)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$139.07

Today's Fair Value

$213.89 +53.8%

Margin of Safety

+34.98%

Projected Value (5Y)

$344.47 +147.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 42.49% | CAGR (5y): 21.05%

Diluted Shares Growth Rate

Regression: 20.76% | CAGR (5y): 9.07%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.29x)

Discount Rate