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

$194.25

Today's Fair Value

$212.38 +9.33%

Margin of Safety

+8.54%

Projected Value (5Y)

$342.04 +76.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 44.04% | CAGR (5y): 23.11%

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: 4.54x)

Discount Rate