Discounted Cash Flow
Coinbase Global, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $533.7m | $-30.4m | $-80.6m | -5.7% | — |
| 2020 | $1.3b (139.3%) | $322.3m (1160.7%) | $3.0b (3827.4%) | 25.2% (543.2%) | — |
| 2021 | $7.8b (513.7%) | $3.6b (1024.4%) | $-77.3m (-102.6%) | 46.2% (83.2%) | — |
| 2022 | $3.2b (-59.3%) | $-2.6b (-172.4%) | $-63.1m (18.4%) | -82.2% (-277.8%) | — |
| 2023 | $3.1b (-2.7%) | $94.9m (103.6%) | $-46.2m (26.7%) | 3.1% (103.7%) | — |
| 2024 | $6.6b (111.2%) | $2.6b (2618.5%) | $4.2m (109.0%) | 39.3% (1187.3%) | — |
| 2025 | $7.2b (9.4%) | $1.3b (-51.1%) | $62.2m (1392.0%) | 17.6% (-55.3%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.