The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$45.18Fair value$88.14Bull$133.50
FairClose
52-week traded range
52W low $141.0952W high $387.27
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Coinbase closed at $175.26, 98.8% above the consensus fair value of $88.14 drawn from 8 valuation models.
Financial DNA score 49/100 — Average. P/E of 39.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$88.33
-49.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$70.51
-59.8%
√(22.5 × EPS × BVPS)
EPS=4.45, BVPS=49.65 · outside Graham range (P/E 39.4, P/B 3.5) — asset-light, treat as a rough floor
P/E Fair Value
$89.00
-49.2%
EPS × 20x (sector P/E)
EPS=4.45, Sector P/E=20x
Peter Lynch (PEG)
$133.50
-23.8%
EPS × Growth% (PEG = 1 is fair)
EPS=4.45, g=30%
EV/EBITDA
$103.20
-41.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.62B
Book Value (P/B)
$45.18
-74.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=49.65, ROE=9.6%, g=6%, r=10%
Reverse DCF
$175.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.3% | Historical: 33.5%
Margin of Safety
$61.96
-64.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=82.61, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.