KabuDo

NASDAQ: COIN · Financial Exchanges & Data

Coinbase

Coinbase runs a crypto platform for consumers, institutions, and developers: crypto trading and custody, four exchanges (including Deribit for crypto options), staking, the Base blockchain, and a share of income from the USDC stablecoin it launched with Circle. FY2025 net revenue was $6.88 billion — transaction revenue $4.06 billion and subscription and services revenue $2.83 billion — and net income $1.26 billion. Results swing with crypto prices and trading activity. In May 2026 Coinbase cut about 14% of its workforce.

Last updated

Analysis last edited: November 6, 2026 · Financial data fetched: October 17, 2026 10:21 (SEC EDGAR) · Source 10-K filed: February 12, 2026

Built on10-K FY2025 · filed 2026-02-1210-Q (quarter ended 2026-09-30) · filed 2026-10-29

Next update expectedAfter FY2026’s 10-K is filed (roughly 60–90 days after fiscal year end (sooner for larger filers)), financials and analysis will be refreshed.

01

At a glanceFrom SEC data

Eight headline measures, each placed among the companies covered on this site.

Revenue growth
41.2%

Higher than 98% of 372 non-financial companies

Average yearly growth over the years shown

Operating margin
20.0%

Higher than 54% of 311 non-financial companies

Latest fiscal year (FY2025)

ROIC minus WACC
-7.1 pts

Higher than 9% of 311 non-financial companies

Return on capital above (or below) its estimated cost

Net debt ÷ EBITDA
-2.4x

Higher than 3% of 304 non-financial companies

Below 0 means more cash than debt

Cash conversion
1.93x

Higher than 70% of 349 non-financial companies

Operating cash flow ÷ net income

Dividend raises
—

Years the dividend per share rose, of the last 5

P/E today
—

Latest close 2026-11-04; trailing 12 months to 2026-09-30

Beta
2.09

Above 1 = moves more than the market

Each marker shows where this company sits among the non-financial companies covered on this site, not all listed companies (left = lowest, right = highest). A high position is not automatically good — for net debt ÷ EBITDA, higher means more debt. Details and formulas are in the sections below and in How to read this.

02

Valuation todayFrom SEC data

Price-based measures at the latest close, next to the same measures at the last fiscal year-end.

Share price$151.42close on 2026-11-04

Market cap$40.56B

P/E today
—

At FY2025 year-end: 50.8x

Earnings: trailing 12 months to 2026-09-30

P/B today
2.7x

At FY2025 year-end: 4.1x

Book value at FY2025 year-end

EV/EBITDA today
22.6x

At FY2025 year-end: 35.1x

EBITDA for FY2025

FCF yield today
—

At FY2025 year-end: 0.0%

Free cash flow for FY2025

Dividend yield today
—

Dividends per share for FY2025

“Today” uses the latest closing price (2026-11-04, Yahoo Finance daily closing prices) and shares outstanding at the last fiscal year-end. The rest of this page — including the financial table and ROIC vs. WACC — uses fiscal year-end prices. These are reference figures, not a judgment of whether the stock is cheap or expensive.

03

What changed since last earningsFrom SEC data

The latest reported quarter against the same quarter a year earlier, the balance sheet against the previous quarter-end, and what management said in its latest earnings release.

Quarter ended Sep 30, 2026.

  • Revenue↓ −35.0%$1.87B → $1.22B (vs. a year earlier)
  • Operating margin↓ −20.6 pts25.7% → 5.1% (vs. a year earlier)
  • Net income↑ +66.2%$433M → $719M (vs. a year earlier)
  • Diluted EPS↑ +67.3%$1.50 → $2.51 (vs. a year earlier)
  • Cash→ −0.1%$8.61B → $8.6B (vs. previous quarter-end)
  • Long-term debt→ +0.0%$5.9B → $5.9B (vs. previous quarter-end)

Source: Form 10-Q ↗ (SEC XBRL). Long-term debt is the tagged long-term debt figure and leaves out short-term borrowings.

From the earnings release of Oct 29, 2026.

Key changes

  • Q3 total revenue $1.2B, flat from Q2. Source sentence
    $1.2B total revenue was flat Q/Q against a backdrop of a decline in Total Market Crypto Trading Volume1 (-10% Q/Q) and flat Average Crypto Market Capitalization1 • Transaction revenue declined 1% Q/Q as Crypto Asset Volatility1 reached multi-year lows • Subscription & services represented 49% of net revenue, providing diversification and support independent of transaction revenue

Written by AI. A line appears only if its figures and direction match the quoted sentence, which an automatic check confirms. Companies' outlooks are their own and may not be met. Read the release ↗

04

Company profileFrom SEC dataShow

Legal name
Coinbase Global, Inc.
Headquarters
NEW YORK, NY
Incorporated in
Texas
Fiscal year end
12/31
Exchange & ticker
NASDAQ: COIN
Industry
Financial Exchanges & Data
CIK
1679788

Workforce (as of FY2025 year-end)

  • Employees

    4,951

Source: Form 10-K (FY2025) cover page and business description

05

Earnings calendarFrom SEC dataShow

When the company reports each quarter: the quarter-end date, the day results were released, and when the 10-Q or 10-K was filed.

Next report

Q4 FY2026

Quarter end: December 2026. In past years, Q4 results were released 43–46 days after quarter end (Feb 12, 2026; Feb 13, 2025; Feb 15, 2024). No date has been announced in the sources this site uses.

Reporting pattern

  • Fiscal year ends around December 31.
  • Reports four times a year: three quarterly reports (10-Q) and an annual report (10-K) for Q4.
  • Earnings releases came 29–46 days after quarter end over the last 12 quarters.
QuarterQuarter endedEarnings release (8-K)Report filed (10-Q / 10-K)
Q3 FY2026Sep 30, 2026Oct 29, 2026 (+29 days)Oct 29, 2026 10-Q (+29 days)
Q2 FY2026Jun 30, 2026Jul 30, 2026 (+30 days)Jul 30, 2026 10-Q (+30 days)
Q1 FY2026Mar 31, 2026May 7, 2026 (+37 days)May 7, 2026 10-Q (+37 days)
Q4 FY2025Dec 31, 2025Feb 12, 2026 (+43 days)Feb 12, 2026 10-K (+43 days)
Q3 FY2025Sep 30, 2025Oct 30, 2025 (+30 days)Oct 30, 2025 10-Q (+30 days)
Q2 FY2025Jun 30, 2025Jul 31, 2025 (+31 days)Jul 31, 2025 10-Q (+31 days)
Q1 FY2025Mar 31, 2025May 8, 2025 (+38 days)May 8, 2025 10-Q (+38 days)
Q4 FY2024Dec 31, 2024Feb 13, 2025 (+44 days)Feb 13, 2025 10-K (+44 days)
Q3 FY2024Sep 30, 2024Oct 30, 2024 (+30 days)Oct 30, 2024 10-Q (+30 days)
Q2 FY2024Jun 30, 2024Aug 1, 2024 (+32 days)Aug 1, 2024 10-Q (+32 days)
Q1 FY2024Mar 31, 2024May 2, 2024 (+32 days)May 2, 2024 10-Q (+32 days)
Q4 FY2023Dec 31, 2023Feb 15, 2024 (+46 days)Feb 15, 2024 10-K (+46 days)

Source: SEC EDGAR filing history. Release dates are the dates the earnings release was furnished to the SEC on Form 8-K (Item 2.02), which is normally the day results are announced. For a quarter whose 10-Q or 10-K isn’t filed yet, the date is the latest Item 2.02 8-K since the previous report, which may be a preliminary or other results-related update. Fiscal years are labeled by the calendar year in which they end.

06

Flagship products & servicesSite analysis

  • Consumer

    Coinbase app and Coinbase One

    Examples: Crypto trading, equities, prediction markets, subscriptions

    Retail platform.

  • Institutional

    Coinbase Prime and exchanges

    Examples: Coinbase Exchange, International Exchange, Derivatives Exchange, Deribit

    Spot and derivatives for institutions.

  • Developers

    Base and developer tools

    Examples: Base L2 blockchain

    Onchain infrastructure.

  • Stablecoins

    USDC

    Examples: USDC distribution and rewards

    Stablecoin issued by Circle.

Descriptions are from the FY2025 Form 10-K's Item 1.

U.S. and worldwide share of flagship products/services

The filings reviewed give no market share figure for the company's products or services.

Reviewed: Form 10-K (FY2025) · Form 10-Q (quarter ended 2026-09-30)

07

Recent strategic focusSite analysis

2026 developments from 8-Ks.

  1. Q3 2026 results

    Total revenue was $1.2B, flat from Q2 but down from $1.87B a year earlier; net revenue was $1.16B vs $1.76B, as consumer transaction revenue fell to $450M from $844M amid multi-year lows in crypto volatility. Subscription and services made up 49% of net revenue, and prediction markets cushioned trading. Coinbase had $2.0B left on its buyback after repurchasing $2.0B (10.2M shares).

    Source: 8-K filed 2026-10-29 (Exhibit 99.1, earnings presentation); Form 10-Q (quarter ended 2026-09-30)

  2. Workforce cut

    In May 2026 Coinbase announced cutting about 700 employees (14% of its workforce) to manage costs and optimize for the AI era, with $50–60M of restructuring costs.

    Source: 8-K filed 2026-05-05

  3. Texas reincorporation

    Coinbase moved its state of incorporation from Delaware to Texas on December 15, 2025.

    Source: 8-K filed 2025-12-16

  4. Leadership changes

    Chief Legal Officer Paul Grewal stepped down in July 2026, and the Chief Accounting Officer announced her retirement in September.

    Source: 8-Ks filed 2026-07-09 and 2026-10-02

R&D-to-revenue ratio (FY2025)

23.3%

formularesearch & development expense ÷ revenue × 100

e.g.$1,671M ÷ $7,181M × 100 = 23.3%

termsResearch & development (R&D) · Revenue (net sales)

M&A spend (6-year total)

$1.03B

Latest year: $742M

Cash-flow-statement spending on acquisitions, net of cash acquired

Where the money goes, over time

Unit: $M. Capex went from $10M in FY2020 to — in FY2025

  • Capex
  • R&D
  • M&A spend

formulacapital expenditures ÷ depreciation & amortization

termsCapital expenditures (capex) · Depreciation & amortization (D&A)

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

08

Key figures at a glanceFrom SEC data

FY2020–FY2025, 6 years.

Revenue (FY2025)

$7.18B

As reported in the 10-K

Revenue CAGR (5 years)

+41.2%▲favorable

formula(last-period revenue ÷ first-period revenue) ^ (1 ÷ years) − 1

e.g.($7,181M ÷ $1,277M) ^ (1÷5) − 1 = 41.2%

termsCAGR · ^ (exponent) · Revenue (net sales)

Operating margin (FY2025)

20.0%▼caution

-12.0pt vs. 5 years ago

formulaoperating income ÷ revenue × 100

e.g.$1,435M ÷ $7,181M × 100 = 20.0%

termsOperating income · Revenue (net sales)

ROE (FY2025)

10.1%▲favorable

6-year average: 21.8%

As reported in the 10-K

P/B (FY2025 end)

4.09x

formulafiscal year-end closing price ÷ book value per share

e.g.$226.14 ÷ $55.23 = 4.09x

termsP/B · BVPS

Period-end (fiscal year-end) value, not today's P/B

EV/EBITDA (FY2025 end)

35.1x

formula(market cap + interest-bearing debt − cash and equivalents) ÷ (operating income + depreciation & amortization)

e.g.($60,568M + $7,659M − $11,285M) ÷ ($1,435M + $188M) = 35.1x

termsEV/EBITDA · Market capitalization · Interest-bearing debt · EBITDA · Depreciation & amortization (D&A)

Period-end (fiscal year-end) value, not today's multiple

  • ▲

    Revenue grew +41.2% a year over 5 years (strong growth)

    From $1.28B in FY2020 to $7.18B in FY2025. The annualized rate (CAGR) makes it possible to compare growth pace across companies of different sizes.

  • ▼

    Operating margin declined: 32.0% → 20.0%

    How much operating profit is left per $100 of revenue. It moved -12.0 points over 5 years — pricing power, cost control, and product mix all show up here.

  • ―

    Equity ratio is 49.9% (a middling level)

    The share of total assets funded by equity rather than debt. 50%+ is often read as low bankruptcy risk, though the right level varies by industry (real estate and leasing run lower, for instance).

  • ―

    Free cash flow was positive in 2 of 3 years

    Operating cash flow minus capital expenditures: the cash left over after funding the business’s own investment, available for dividends, buybacks, acquisitions, or debt paydown. A negative year can mean heavy investment, or weak core earnings — worth distinguishing.

  • ▲

    ROE averaged 21.8% over 6 years (latest: 10.1%)

    How much profit was generated on shareholders’ equity. Roughly 10%+ is often cited as solid for a U.S. company, though this varies a lot by industry and capital intensity.

09

Business modelSite analysis

Transaction revenue

Fees on crypto trades by consumers and institutions across the Coinbase app, Advanced trading, and its exchanges, including derivatives.

Transaction revenue: how money and goods flow
  1. 01 what it draws on

    Inputs & resources

    • Trading platforms and exchanges
    • Custody of customer crypto assets one-to-one
  2. 02 what it does

    Activities

    • Matching and executing trades
    • Operating derivatives exchanges (Deribit, Coinbase International, Coinbase Derivatives)
  3. 03 who it serves

    Customers

    • Retail traders, market makers, hedge funds, asset managers
  4. 04 how money comes in

    How it earns

    • Transaction fees

Transaction revenue: how it makes money

  • Transaction revenue $4.06B in FY2025 (59% of net revenue); consumer fees fell 3% as the average blended fee rate declined.
  • Institutional transaction revenue rose 39% to $480M.

Subscription and services

Stablecoin revenue from USDC reserves, blockchain (staking) rewards, interest and financing, Coinbase One subscriptions, custody, and other services.

Subscription and services: how money and goods flow
  1. 01 what it draws on

    Inputs & resources

    • USDC arrangement with Circle
    • Staking infrastructure
  2. 02 what it does

    Activities

    • Distributing USDC
    • Staking on behalf of customers
    • Custody and lending
  3. 03 who it serves

    Customers

    • Consumers, institutions, developers
  4. 04 how money comes in

    How it earns

    • Share of USDC reserve income
    • Staking commissions
    • Subscriptions and fees

Subscription and services: how it makes money

  • Subscription and services revenue $2.83B in FY2025, led by stablecoin revenue of $1.35B (+48%).

Government & regulation around the business

Non-market factors from the company’s filings: what governments and regulators fund, buy, set, approve or restrict, and which part of the flow above each one touches.

Coinbase’s products depend on licenses and approvals in each jurisdiction.

  • Approvals & licenses

    Regulatory approvals

    Coinbase International Exchange received Bermuda Monetary Authority approval in September 2023 for perpetual futures for non-U.S. customers.

    Supports the businessTouches: Activities · How it earns

    Source: Form 10-K (FY2025)

  • Trade & export rules

    Sanctions and anti-corruption laws

    Subject to anti-corruption, sanctions and export control laws in the U.S. and elsewhere.

    Constrains the businessTouches: Activities

    Source: Form 10-K (FY2025)

Revenue by segment (FY2025)

Unit: $M — bar length = revenue, (%) = share of total company revenue

  • Consumer transaction

    3,322.8 (48%)
  • Institutional transaction

    479.7 (7%)
  • Other transaction

    252.9 (4%)
  • Stablecoin revenue

    1,348.8 (20%)
  • Blockchain rewards

    677.4 (10%)
  • Interest and finance fees

    247 (4%)
  • Other subscription and services

    554.8 (8%)

Source: Form 10-K (FY2025) — MD&A and revenue note Coinbase reports one segment; these are net revenue lines. Total net revenue $6.88B, plus other revenue (corporate interest and other income).

10

Contract structureSite analysisShow

Short-term or spot sales carry different earnings quality than long-term or auto-renewing contracts — this shows how the company actually contracts with its customers.

Coinbase earns fees on trades and a share of economics from USDC under its arrangement with Circle; customer crypto assets are held one-to-one.

  • USDC arrangement with Circle

    Stablecoin revenue $1.35B in FY2025

    Typical term: Updated in August 2023

    Coinbase shares in the economics of the reserves backing USDC.

Source: Form 10-K (FY2025) — Item 1

11

Alliances & capital tiesSite analysisShow

Equity stakes, joint ventures, and strategic partnerships disclosed across the 10-K, 8-Ks, and proxy statement.

  • Business partnership

    Circle

    Coinbase partnered with Circle to launch USDC in 2018; under an updated 2023 arrangement it shares in the economics of USDC reserves.

    Source: Form 10-K (FY2025) — Item 1

12

Customers & suppliersSite analysis

Who the company sells to and buys from. Companies rarely name either, so named counterparties come only from the company's own filings and press releases; otherwise this lists the concentration figures the 10-K discloses.

Customers

Consumers, institutions (market makers, asset managers, hedge funds, banks, payment platforms), and developers.

Named by the company

No customer is named.

Suppliers

Stablecoin issuers, blockchain networks, and banking partners.

Named by the company

13

Competitors & peersSite analysis

Competitors the 10-K names, and the peer group the company itself chose in its proxy statement. Nothing here is this site's own pick.

Coinbase's 10-K discusses competition from crypto platforms (some unlicensed or unregulated) and other financial firms but does not name direct competitors.

Competitors named in the 10-K

Coinbase's 10-K doesn't name competitors.

Peer group the company chose

2025 compensation peer group, from the proxy statement. Peers are companies the board considers comparable — for example when setting executive pay — not necessarily direct competitors.

High-growth technology and financial technology companies; Dropbox and Splunk were removed and eBay, Netflix, PayPal, Salesforce, and Uber added.

Source: Proxy statement (DEF 14A, filed 2026-04-24) — Use of Comparative Market Data

Company names link to this site’s analysis where one exists; “site ↗” opens the company’s own website.

14

M&A historySite analysisShow

Companies acquired over the last five years, plus older large acquisitions that still anchor a current business — what each was bought to do, and what happened afterward. From the 10-K, 8-Ks, and the company's press releases.

Coinbase's largest recent acquisition was Deribit.

Cash spent on acquisitions, FY2021–FY2025: $1.03B (years not reported separately are excluded)

  1. 2025

    Deribit

    Not stated

    Crypto options and futures exchange.

    Stated purpose (company)
    Accelerates Coinbase's international expansion and derivatives offerings.

    Source: Form 10-K (FY2025) — Item 1

15

Six years of financialsFrom SEC data

Each chart's axis holds a single unit (never mixing dollars, %, and $/share). The table's per-period header links to the filing the numbers came from.

Revenue over time

Unit: $M

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Profit over time (operating → net)

Unit: $M

  • Operating income
  • Pretax income
  • Net income

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Margins over time

Unit: %

  • Operating margin
  • Net margin

formulaoperating income ÷ revenue × 100

termsOperating income · Revenue (net sales)

formulanet income attributable to the company ÷ revenue × 100

termsNet income (attributable to the company)

Cash flow over time

Unit: $M (below zero = cash went out)

  • Operating CF
  • Investing CF
  • Free CF

formulacash flow from operations − capital expenditures

termsFree cash flow (FCF) · Cash flow from operations (operating CF) · Capital expenditures (capex)

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Financial stability & capital efficiency

Unit: %

  • Equity ratio
  • ROE

formulatotal equity ÷ total assets × 100 (as reported in the 10-K)

termsStockholders’ equity · Total assets

formulanet income ÷ average equity (beginning + ending, ÷2) × 100 (as reported in the 10-K)

termsNet income (attributable to the company) · Stockholders’ equity

Earnings per share (EPS) and dividend per share

Unit: $

  • EPS

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Line itemFY2020In next year’s 10-KFY2021In next year’s 10-KFY202210-K on EDGAR ↗FY202310-K on EDGAR ↗FY202410-K on EDGAR ↗FY202510-K on EDGAR ↗
Income statement ($M)
Revenue1,2777,8393,1943,1086,5647,181
Operating income4093,077-2,710-1622,3071,435
Pretax income4093,027-3,065-772,9431,522
Net income (attributable)3223,624-2,625952,5791,260
Revenue growthcalc(this year’s revenue − last year’s revenue) ÷ last year’s revenue × 100—513.7%-59.3%-2.7%111.2%9.4%
Operating margincalcoperating income ÷ revenue × 10032.0%39.2%-84.8%-5.2%35.1%20.0%
Net margincalcnet income attributable to the company ÷ revenue × 10025.2%46.2%-82.2%3.1%39.3%17.6%
Balance sheet ($M)
Total assets5,85521,27489,72514,75422,54229,672
Total equity9646,3825,4556,28210,27714,793
Interest-bearing debtSum of short- and long-term borrowings, notes/bonds payable03,4053,4142,9804,6087,659
Equity ratio16.5%30.0%6.1%42.6%45.6%49.9%
ROE33.4%98.7%-44.4%1.6%31.2%10.1%
Cash flow ($M)
Operating CF2944,038-1,5856733,1042,426
Investing CF51-1,125-664-206-201-2,050
Financing CF2,7299,976-5,839-8382,903740
Free cash flowcalccash flow from operations − capital expenditures2844,035-1,588———
Cash and equivalents1,0627,1234,4255,4899,30811,285
Per share & other
EPS ($)1.4014.50-11.830.379.484.45
BVPS ($)13.1829.3923.6325.9540.5255.23
P/E (x)—17.4—470.126.250.8
EV/EBITDA (x)calc(market cap + interest-bearing debt − cash and equivalents) ÷ (operating income + depreciation & amortization)—16.3——23.935.1
P/B (x)calcfiscal year-end closing price ÷ book value per share—8.591.506.706.134.09

P/B and EV/EBITDA use each period’s period-end (fiscal year-end) figures, not the current share price. Figures without a "calc" tag are as reported in the Form 10-K (the consolidated financial statements and, for older years, earlier 10-Ks), pulled automatically from SEC EDGAR. Where a later filing restated a prior period, the restated figure is used.

Last 8 quarters

Three-month figures from 10-Q filings. Change is versus the same quarter a year earlier. Newest quarter on top.

Quarter endedRevenueOperating incomeNet incomeDiluted EPS
2026-09-30$1.22B-35.0%$62M-87.2%$719M+66.2%$2.51
2026-06-30$1.22B-18.5%−$113M−$359M-125.2%$-1.36
2026-03-31$1.41B-30.5%−$21M-103.0%−$394M-700.7%$-1.49
2025-12-31 †$1.78B-21.6%$274M-73.5%−$667M-151.6%—
2025-09-30$1.87B$481M$433M$1.50
2025-06-30$1.5B−$25M$1.43B$5.14
2025-03-31$2.03B$706M$66M$0.24
2024-12-31 †$2.27B$1.03B$1.29B—

† Fourth quarter = the 10-K’s annual figure minus the first three quarters; quarterly EPS isn’t derived this way because share counts change during the year.

Data left out of this analysis

  • FY2020 acquisition spending: Negative XBRL value (cash acquired exceeded cash paid) is not a purchase amount.

16

Is ROIC above WACC?From SEC data

ROIC (the return on money invested in the business) above WACC (the cost of raising that money) means the company is creating value. WACC is an estimate, so its assumptions can be adjusted below.

ROIC (FY2025)

7.7%

formulaoperating income × (1 − tax rate) ÷ invested capital × 100 *invested capital = interest-bearing debt + total equity (average of beginning/ending)

e.g.$1,435M × (1 − 0.5%) ÷ $18,668M × 100 = 7.7%

termsOperating income · Effective tax rate · Invested capital · Interest-bearing debt · Total equity

WACC (this site’s estimate)

14.72%

formulacost of equity × equity weight + cost of debt × (1 − tax rate) × debt weight

e.g.Equity weight: $60.57B ÷ ($60.57B + $7.66B) = 88.8%

e.g.Debt weight: $7.66B ÷ ($60.57B + $7.66B) = 11.2%

e.g.WACC: 16.4% × 88.8% + 1.1% × (1 − 0.5%) × 11.2% = 14.72%

termsCost of equity · Equity weight (E/(D+E)) · Cost of debt · (1 − tax rate) · Debt weight (D/(D+E)) · Market capitalization

ROIC − WACC

-7.1pt▼caution

Falling short of the cost of capital (ROIC > WACC in only 3 of 6 years)

formulaROIC − WACC (positive means the business earns more than its cost of capital)

termsROIC · WACC

How firm is this? With the equity risk premium ±1 point and beta ±0.2, WACC runs 12.1%–17.7% and ROIC − WACC runs −10.1 to −4.4 points. The sign holds across this range. This describes the latest year and does not predict future value creation.

WACC 14.72% is this site’s estimate under the assumptions below (not a figure the company has published)

Risk-free rate
4.95% (10-year Treasury, 2026-11-03)
β
2.09 (price-derived adjusted beta)
Equity risk premium
5.5%
Cost of equity
16.45%
Cost of debt
1.12%
Tax rate
0.5% (effective rate, FY2021–FY2025)
Capital structure (equity : debt)
89% : 11%
→ Change assumptions and recalculate

ROIC over time, vs. WACC

Unit: % — bars = each period's ROIC, horizontal line = latest WACC. Bars above the line are green, below are red

  • ROIC (above WACC)
  • ROIC (below WACC)
  • WACC 14.72%

formulaoperating income × (1 − tax rate) ÷ invested capital × 100 *invested capital = interest-bearing debt + total equity (average of beginning/ending)

termsOperating income · Effective tax rate · Invested capital · Interest-bearing debt · Total equity

formulacost of equity × equity weight + cost of debt × (1 − tax rate) × debt weight

termsCost of equity · Equity weight (E/(D+E)) · Cost of debt · (1 − tax rate) · Debt weight (D/(D+E)) · Market capitalization

Try different WACC assumptions

β and the equity risk premium are estimates with a real range of plausible values — move the sliders to check whether ROIC > WACC still holds. The risk-free rate starts at the 10-year Treasury yield on 2026-11-03 (U.S. Treasury).

Initial β: 2.09 (price-derived adjusted beta. Raw β 2.62, R² 0.25, 130 weeks)

formula0.67 × β + 0.33 (β = the slope of weekly stock returns regressed on weekly market returns)

e.g.0.67 × 2.623 + 0.33 = 2.088

termsβ (beta)

Period 2024-05-10–2026-11-04, using S&P 500 ETF (SPY) as the market proxy. Source: Yahoo Finance price history.

Cost of equity16.45%

formularisk-free rate + β × equity risk premium

e.g.5.0% + 2.09 × 5.5% = 16.4%

termsCAPM · Risk-free rate · β (beta) · Equity risk premium (market risk premium)

Market value of equity$60.57B

formulafiscal year-end closing price × shares outstanding (= market cap)

termsMarket capitalization · Market value of equity

Interest-bearing debt$7.66B
Cost of debt1.12%

formulainterest expense ÷ interest-bearing debt × 100 (clamped to 0–10%; falls back to the risk-free rate if there’s no debt)

termsInterest-bearing debt · Risk-free rate

Capital structure (equity weight : debt weight)89% : 11%

17

What the price implies (DCF)From SEC data

A company's value can be written as its free cash flow divided by (cost of capital − perpetual growth). Working that backwards from the market's valuation shows how much growth the share price assumed — compared here with the company's actual past growth.

Not enough data for this calculation (FY2025): it needs positive free cash flow, a fiscal year-end P/E, and a positive enterprise value.

18

Earnings qualityFrom SEC dataShow

The same reported profit can mean different things depending on whether it's backed by cash, driven by the core business, or the result of a one-off item. Four checks below.

  • ✓

    Operating CF ÷ net income: averages 2.45x

    Profit is backed by cash coming in.

  • ✓

    Accrual ratio (latest): -4.5%

    A small share of profit rests on accounting estimates.

  • ✓

    Core-earnings share (operating income ÷ pretax income): 94%

    Most profit comes from core operations.

Operating CF vs. net income

Unit: $M — operating CF above net income means profit is backed by cash

  • Operating CF
  • Net income

formulacash flow from operations ÷ net income attributable to the company

termsCash flow from operations (operating CF) · Net income (attributable to the company)

formula(net income − operating CF) ÷ average total assets × 100

termsNet income (attributable to the company) · Cash flow from operations (operating CF) · Total assets

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Profit bridge (FY2025)

Unit: $M — what moved profit from operating income to net income

  • Profit (each stage)
  • Pushed profit up
  • Pushed profit down

formulaoperating income ÷ income before income taxes × 100

termsOperating income · Income before income taxes (pretax income)

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Receivables & inventory days

Unit: days — days grow when receivables or inventory build up faster than sales

  • Days sales outstanding

formulaaverage receivables (opening + closing ÷ 2) ÷ revenue × 365

termsAccounts receivable · Revenue (net sales)

formulaaverage inventory (opening + closing ÷ 2) ÷ cost of revenue × 365

termsInventory · Cost of revenue (COGS)

Worked examples (latest period)

formulacash flow from operations ÷ net income attributable to the company

e.g.$2,426M ÷ $1,260M = 1.93x

termsCash flow from operations (operating CF) · Net income (attributable to the company)

formulaoperating income ÷ income before income taxes × 100

e.g.$1,435M ÷ $1,522M × 100 = 94%

termsOperating income · Income before income taxes (pretax income)

formulaaverage receivables (opening + closing ÷ 2) ÷ revenue × 365

e.g.($265M + $307M) ÷ 2 ÷ $7,181M × 365 = 15 days

termsAccounts receivable · Revenue (net sales)

formulaaverage inventory (opening + closing ÷ 2) ÷ cost of revenue × 365

termsInventory · Cost of revenue (COGS)

19

Who holds the sharesFrom SEC dataShow

How much of the stock large institutional investors report owning on SEC Form 13F, how much the directors and executive officers hold (and how much of the vote they control), and roughly how much is left for individual investors. Shown next to beta so the holder mix can be read alongside how much the stock swings.

Institutions, insiders and everyone else — Class A shares, 13F holdings as of 2026-06-30

“Everyone else” is what remains after shares reported on Form 13F and shares held by directors and executive officers: mostly individual investors, plus non-insider families or foundations and smaller or foreign institutions. The figures have different dates and 13F reports count some shares twice — read it as an approximate split.

Held by 13F filers
65.5%
Directors & officers (shares)
5.5%

of Class A shares

Everyone else (est.)
29.0%

individuals and other non-13F holders

Directors & officers (voting power)
60.4%

of all votes, across share classes

Institutional-ownership rank
394 of 416

1 = most institutional; 94% of covered companies have more

Beta (adjusted)
2.09

above 1 = swings more than the market

  • 145.9M shares reported by 1,117 13F filers ÷ 222.8M Class A shares outstanding on 2026-07-23. Option positions are excluded.
  • Only the listed Class A shares are counted; other share classes (often held by founders) are not in this figure.
  • Directors and executive officers as a group, from the proxy statement’s beneficial-ownership table; includes shares they can acquire within 60 days.
  • A large “everyone else” share can still reflect a family, trust or foundation stake held outside the board; check the proxy statement’s 5% holders.

Sources: SEC Form 13F data set (holdings as of 2026-06-30) · Form DEF 14A filed 2026-04-24 (beneficial ownership table) · Form 10-Q cover page (shares outstanding as of 2026-07-23)

20

Strengths & weaknessesSite analysis

Strengths

  1. 1. Subscription revenue growth

    Subscription and services revenue grew to $2.83B in 2025 (41% of net revenue), led by stablecoin revenue up 48%.

    Evidence: Form 10-K (FY2025) MD&A

  2. 2. Derivatives leadership

    Deribit, acquired in 2025, is described in the 10-K as the global leader in crypto options by volume and open interest.

    Evidence: Form 10-K (FY2025) Item 1

  3. 3. Large cash balance

    $11.3B of cash at year-end 2025.

    Evidence: SEC EDGAR XBRL

Weaknesses

  1. 1. Crypto-cycle earnings

    Net income swung from $3.6B (2021) to −$2.6B (2022) and back to $2.6B (2024) and $1.26B (2025).

    Evidence: SEC EDGAR XBRL

  2. 2. Revenue concentration

    Transaction revenue is concentrated in Bitcoin and Ethereum, and subscription revenue in USDC.

    Evidence: Form 10-K (FY2025) Item 1A

  3. 3. Falling consumer fee rates

    Consumer transaction revenue fell 3% in 2025; a lower average blended fee rate reduced it by $384.4M as trading volume shifted from Simple users to Advanced and Coinbase One users, who pay lower fees.

    Evidence: Form 10-K (FY2025) MD&A

21

What draws investors to itSite analysis

Why the stock can look attractive to investors — each point paired with what has to hold for it to stay true, and the opposing view. This is this site's analysis, not a recommendation to buy or sell.

P/E (FY2025)

50.8x

Price at fiscal year-end ÷ diluted EPS

Dividend yield (FY2025)

—

Dividends per share ÷ fiscal year-end price

Payout ratio (FY2025)

—

Dividends per share ÷ diluted EPS

FCF yield (FY2025)

—

(Operating CF − capex) ÷ market cap

  1. 1. Leverage to crypto adoption

    Revenue more than doubled from 2023 to 2025.

    What has to hold
    Crypto adoption and trading keep growing.
    The other side
    2022 showed how fast revenue can fall.

    Evidence: SEC EDGAR XBRL

  2. 2. Recurring income

    Stablecoin and staking revenue add steadier income.

    What has to hold
    USDC keeps growing.
    The other side
    Depends on interest rates and Circle's economics.

    Evidence: Form 10-K (FY2025) MD&A

P/E uses the FY2025 year-end share price. Coinbase pays no dividend. Share counts combine Class A and Class B common stock. Total assets for 2022–2023 include customer crypto assets recorded under SEC guidance in effect then.

22

ResilienceSite analysisShow

How well the company could absorb a bad year: its financial buffer, how its revenue and profit held up in the worst year on record, and what the 10-K says about the business's exposure to shocks. Figures and filing statements only — no overall rating.

1. Financial buffer (FY2025)

Cash & short-term investments ÷ debt due within a year

6.7x

$11.6B vs. $1.72B

Interest coverage (operating income ÷ interest expense)

16.8x

$1.44B vs. $85M

Free cash flow ÷ dividends paid

—

2. Worst year in the record, and the recovery

FigureWorst year-over-year changeBack to the prior level?
Revenue-59.3% in FY2022 ($7.84B → $3.19B)Not yet, as of FY2025
Operating income-188.1% in FY2022 ($3.08B → −$2.71B)Not yet, as of FY2025

Covers only the 6 fiscal years on record (FY2020–FY2025), which may not include a full recession — the worst year here isn’t necessarily how the company would fare in a severe downturn.

3. Business resilience (from the 10-K)

  • Cash

    $11.3B of cash and cash equivalents at year-end 2025.

    Source: SEC EDGAR XBRL

  • Revenue mix

    41% of 2025 net revenue came from subscription and services.

    Source: Form 10-K (FY2025), MD&A

24

Risks (including geopolitical)Site analysis

Starting from the 10-K's Risk Factors section, organized by category — geopolitical, currency, raw materials, regulatory, disaster, and more — with impact and likelihood assessed by this site.

Risk map

Vertical = impact on results, horizontal = likelihood. Upper right = most severe. Numbers match the list below (placement is this site’s own assessment).

Impact
High
2
15
Med
4
3
Low
LowMedHigh

Likelihood →

"Company disclosure" vs. "this site’s assessment"

The description and mitigation for each risk are this site’s summary of the 10-K’s "Risk Factors" section. Impact and likelihood are this site’s own assessment, not the company’s — where the company discloses its own likelihood assessment, that is noted in the summary.

Impact is judged from how large the affected business is relative to total revenue/profit, and from the risk’s track record of moving results in the past. Likelihood is judged from the filing’s wording and the current business environment (already occurring, or recurring). See the rating criteria.

  1. 1Demand & macro

    Crypto market conditions

    Company disclosure (summarized from the 10-K)
    Crypto prices, volatility, and sentiment drive trading volumes and revenue.
    Company’s stated mitigation
    Growing subscription and services revenue.
    This site’s assessment
    Impact High / Likelihood High
  2. 2Law & regulation

    Evolving regulation

    Company disclosure (summarized from the 10-K)
    Uncertain and changing laws on crypto assets could restrict products or raise costs.
    Company’s stated mitigation
    We have implemented compliance programs and controls designed to comply with the laws and regulations to which we are subject.
    This site’s assessment
    Impact High / Likelihood Med
  3. 3Competition & technology shift

    Competition

    Company disclosure (summarized from the 10-K)
    The 10-K states many competitors are unlicensed, unregulated, and operate without government supervision.
    Company’s stated mitigation
    Focus on trust (holding customer assets one-to-one) and ease of use.
    This site’s assessment
    Impact Med / Likelihood High
  4. 4FX & interest rates

    Interest rates and USDC

    Company disclosure (summarized from the 10-K)
    Stablecoin revenue depends on interest earned on USDC reserves and USDC circulation.
    Company’s stated mitigation
    Not stated in the filings.
    This site’s assessment
    Impact Med / Likelihood Med
  5. 5Information security

    Security breaches

    Company disclosure (summarized from the 10-K)
    Hacks and theft have hit crypto platforms, and a breach could cause losses and reputational damage.
    Company’s stated mitigation
    CYBERSECURITY Cybersecurity Risk Management and Strategy We have developed and implemented cybersecurity risk management processes intended to protect the confidentiality, integrity, and availability of our critical systems and information.
    This site’s assessment
    Impact High / Likelihood High

25

What changed in the risk factorsFrom SEC data

Paragraphs in the latest 10-K's Risk Factors that have little overlap with the year before, and paragraphs that were dropped.

New or substantially reworded (7)

  • For example, as previously disclosed on a Current Report on Form 8-K filed with the SEC on May 15, 2025, a threat actor improperly obtained information about certain customer accounts and internal documentation, and used that information for social-engineering attempts. No passwords or private keys were compromised as a result of this incident. We continue to face risks related to this incident, including harm to our reputation, governmental investigations and regulatory scrutiny, and ongoing litigation.

  • asset transactions, as has occurred in certain jurisdictions in the past. Read more

    For example, in the past few years, regulatory developments in the area of anti-money laundering, recordkeeping and prudential regulatory compliance include the Travel Rule requiring transmission of information with crypto transfers. This and similar regulations increase our compliance costs, may require operational changes, and could subject us to sanctions for technical violations.

  • from Coinbase’s own and other client funds, and uses tightly controlled settlement flows to preserve access to global liquidity and fast execution.

  • For example, as a result of our acquisition of Deribit in August 2025, we now provide additional cryptocurrency products and services internationally, including options and perpetual swaps. Read more

    If we are unable to successfully integrate Deribit or comply with evolving U.S. and international crypto and derivatives regulations applicable to our expanded operations and products, we could be required to modify or discontinue certain offerings, face limitations on our ability to onboard or serve customers in key markets, incur substantial compliance and remediation costs, or be subject to penalties and other enforcement actions, any of which could adversely affect our business, operating results, and financial condition.

  • The increasing sophistication of AI poses a greater risk of identity fraud, as malicious actors may exploit various AI technologies to create increasingly convincing false identities, transaction records, or attempt to manipulate our verification processes. This necessitates ongoing enhancements to our verification systems and security protocols to prevent unauthorized access and protect sensitive information. Failure to manage these risks or to implement effective countermeasures could lead to unauthorized transactions, financial losses, reputational damage and increased regulatory scrutiny.

  • Our bylaws contain an ownership threshold that must be met for a shareholder or shareholders to bring derivative claims against our officers or directors, which could limit a shareholder’s ability to bring such claims. Read more

    In addition, Texas law does not recognize demand futility and as such may require additional procedural steps for a shareholder to bring a derivative claim.

  • Our bylaws provide that no shareholder or group of shareholders may in institute or maintain a derivative proceeding brought on our behalf against any of our directors or officers, unless the shareholder or group of shareholders, at the time the derivative proceeding is instituted, beneficially owns a number of shares of common stock sufficient to meet an ownership threshold of at least 3% of our total outstanding shares. In addition, Texas law generally does not recognize demand futility, which means that a shareholder bringing such a claim must provide our board of directors an opportunity to determine whether the claim is in our best interests before the shareholder may proceed with a lawsuit. Our board of directors will generally have 90 days in which to make this determination.

No longer in the text (4)

  • For example, in 2021, third parties independently obtained login credentials and personal information for at least 6,000 customers and used those credentials to exploit a vulnerability that previously existed in the account recovery process. Read more

    We reimbursed impacted customers approximately $25.1 million.

  • Additionally, various governmental and regulatory bodies, including legislative and executive bodies, in the United States and in other countries may adopt new laws and regulations, the direction and timing of which may be influenced by changes in the governing administrations and major events in the cryptoeconomy. For example, following the failure of several prominent crypto trading venues and lending platforms, such as FTX, Celsius Networks, Voyager and Three Arrows Capital in 2022 (the “2022 Events”), the U.S. Congress expressed the need for both greater federal oversight of the cryptoeconomy and comprehensive cryptocurrency legislation.

  • We have been, currently are, and may from time to time become subject to claims, arbitrations, individual and class action lawsuits with respect to a variety of matters, including employment, consumer protection, advertising, and securities. Read more

    In addition, we have been, currently are, and may from time to time become subject to, government and regulatory investigations, inquiries, actions or requests, other proceedings and enforcement actions alleging violations of laws, rules, and regulations, both foreign and domestic. For example, in January 2023, we settled a NYDFS compliance investigation for a monetary penalty of $50.0 million and a separate commitment to make $50.0 million in compliance program investments by the end of 2024. In June 2023, the SEC filed the June 2023 SEC Complaint, in connection with which the SEC is seeking, among other relie f, injunctive relief, disgorgement,…

  • A significant amount of the Trading Volume on our platform is derived from a relatively small number of users, and the loss of these users, or a reduction in their Trading Volume, could have an adverse effect on our business, operating results, and financial condition.

3 more paragraphs differ; the filings below have the full text.

Matched automatically, quoted as filed, and may include rewording of an existing risk. Compares Item 1A of the 10-K filed Feb 12, 2026 ↗ with the 10-K filed Feb 13, 2025 ↗.

26

What to watch going forwardSite analysis

  • Trading volumes and fee rates.
  • USDC growth and interest rates.
  • Derivatives growth through Deribit.
  • Regulatory developments for crypto.
  • Cost savings from the May 2026 restructuring.

27

Source documentsShow

This page's financial figures come from the Form 10-Ks listed below. Check the original filings for full detail.

Last updated

Analysis last edited: November 6, 2026 · Financial data fetched: October 17, 2026 10:21 (SEC EDGAR) · Source 10-K filed: February 12, 2026

Built on10-K FY2025 · filed 2026-02-12

Next update expectedAfter FY2026’s 10-K is filed (roughly 60–90 days after fiscal year end (sooner for larger filers)), financials and analysis will be refreshed.

This page is this site’s own analysis based on public information, and does not represent Coinbase’s views. It is not a recommendation to buy or sell any security, and this site does not guarantee the accuracy of any figure or statement here. Always verify against the original source documents before making an investment decision.