Opinion: Should you buy Coinbase? The valuation is ridiculous, based on this math

Even though Coinbase’s revenue surged over the past 12 months, the company has little to no chance of meeting the future profit expectations that are baked into its ridiculously high expected valuation of $100 billion.

The crypto markets are very young, and we expect many more companies to compete for the profits Coinbase
COIN,
+3.70%

enjoys today. As the cryptocurrency market matures, we expect Coinbase’s transaction margins to drop precipitously.

The race-to-zero phenomenon that took place in late 2019 with stock trading fees will likely make its way to the crypto trading space. We expect Coinbase competitors to cut their trading fees to zero in an effort to increase market share.

Coinbase’s expected valuation of $100 billion implies that its revenue will be 1.5 times the combined 2020 revenues of two of the most established exchanges in the marketplace, Nasdaq Inc.
NDAQ,
-0.01%

and Intercontinental Exchange
ICE,
+0.46%
,
the parent company of the New York Stock Exchange.

Our calculations suggest Coinbase’s valuation should be closer to $18.9 billion – an 81% decrease from the $100 billion expected valuation.

This rest of this report aims to help investors sort through Coinbase’s financial filings to understand the fundamentals, using more reliable fundamental data, and valuation of this upcoming direct listing.

Cryptocurrency market remains niche

In its S-1 filing, Coinbase notes “crypto has the potential to be as revolutionary and widely adopted as the internet.” While such a statement can lead to lofty valuations based on a “growth story”, the reality is the cryptocurrency market remains far from “mainstream”.

According to data analytics firm CivicScience, 66% of U.S. adults are “not interested in” crypto and 18% have “never heard of it.” Similarly, CivicScience finds that while the number of people investing in cryptocurrencies is rising quickly, it still remains low at just 9% of U.S. adults. For reference, Pew Research Center estimates 90% of U.S. adults used the internet in 2019.

Read: ‘You can’t ignore’ bitcoin anymore, warns Morgan Creek’s Mark Yusko

A mature market could crush profitability by 98%

As a leading cryptocurrency exchange and brokerage firm in a nascent market, Coinbase charges a large spread on each trade and a trading fee (the greater of a flat fee or a variable percentage fee based on region, product feature and payment type) — both of which are unsustainably high.

In 2020, Coinbase collected about 0.57% of every transaction in fees, which totaled $1.1 billion in trading revenue on $193 billion in trading volume. These trading fees made up 86% of revenue in 2020. If we assume a similar breakdown of Coinbase’s reported $1.8 billion in total revenue in the first quarter of this year, trading fees would equal around $1.5 billion on $335 billion in trading volume, or about 0.46% of every transaction.

Read: Coinbase says first-quarter sales topped $1 billion

As the cryptocurrency market matures and more firms inevitably pursue Coinbase’s high margins, the firm’s competitive position will inevitably deteriorate. For example, if stock trading fees are any indicator for crypto trading fees, we should expect them to quickly go lower if not to zero. Competitors such as Gemini, Bitstamp, Kraken, Binance, and others will likely offer lower or zero trading fees as a strategy to take market share, which would start the same “race to the bottom” that we saw with stock trading fees in late 2019.

Similarly, if traditional brokerages begin offering the ability to trade cryptocurrencies, they will most certainly cut down on the unnaturally wide spreads in the immature cryptocurrency market.

For example, if Coinbase’s revenue share of trading volume fell to 0.01%, equal to traditional stock exchanges, its estimated transaction revenue in the first quarter would have been just $35 million instead of an estimated $1.5 billion.

To get a sense of just how untenable Coinbase’s competitive position is, Coinbase’s estimated transaction revenue as a percent of trading volume in the first quarter was 46 times higher than Intercontinental Exchange, which runs the New York Stock Exchange (among others) and Nasdaq Inc., which runs the Nasdaq. The likelihood of Coinbase maintaining such high fees is very low in a mature market.

Coinbase also recognizes that future profitability could fall when management notes it will “meaningfully increase investment in sales and marketing” – likely to defend its market position from rising competition.

In its first-quarter update, the company guided for sales and marketing expenses to be between 12% and 15% of net revenue in 2021, which is a significant increase from 5% of net revenue in 2020. Rising expenses as a percent of revenue would hurt margins going forward while the firm’s valuation implies margins will hold steady.

Current profits are a drop in the bucket compared to expectations

Coinbase stands out against recent IPOs due to the fact it actually generates a profit. Coinbase grew revenue by 139% year-over-year in 2020, and core earnings, under our calculation, improved from -$17 million to $317 million over the same time. In the first quarter of 2021, revenue grew more than 9 time year over year (YoY).

https://www.marketwatch.com/

These results are impressive, and Coinbase may be a good company, but COIN, at $100 billion, is not a good stock, as we show below.

Coinbase is priced to be the world’s largest exchange by revenue

Our reverse discounted cash flow (DCF) model allows us to illustrate how overprice COIN is.

To justify its expected $100 billion valuation, Coinbase must:

  • maintain a 25% margin on net operating profit after tax (above Nasdaq’s 19% but below Intercontinental Exchanges’ 31% in 2020) and

  • grow revenue by 50% compounded annually (well above Nasdaq’s highest seven-year revenue CAGR [2004-2011] of 30%) for the next seven years. See the math behind this reverse DCF scenario.

In this scenario, Coinbase would earn $21.3 billion in revenue by 2027, which would be 1.5 times Intercontinental Exchange and Nasdaq’s combined 2020 revenue, 46% of the trailing 12-month revenue of the 11 top Financial & Commodity Market Operators, and nearly double Charles Schwab’s
SCHW,
+0.21%

2020 revenue.

Figure 3 compares the firm’s implied future revenue in this scenario to its historical revenue, and the 2020 revenues of Intercontinental Exchange and Nasdaq combined as well as Schwab’s revenue.

https://www.marketwatch.com/

If Coinbase maintained its fees at 0.46% of trading volume (as outlined above), this scenario implies that trading volume on Coinbase’s platform would be $4.6 trillion by 2027, which would equal 97% of the total cryptocurrency trading volume in 2020.

But what if Coinbase isn’t the largest exchange in the world?

We review an additional DCF scenario to highlight the downside risk should Coinbase see profitability fall in line with traditional brokerages as competition enters the market and cryptocurrency trading becomes a more commoditized business.

If we assume Coinbase’s:

  • NOPAT margin falls to 23% (market-cap-weighted average of 18 Investment Banking & Brokerage Services firms under coverage, compared to 25% in 2020) and

  • revenue grows by 21% compounded annually for the next decade (Nasdaq’s greatest 10-year revenue CAGR), then

COIN is worth just $18.9 billion – an 81% downside to the expected valuation. See the math behind this reverse DCF scenario.

However, matching Nasdaq’s fastest 10-year revenue CAGR could prove too optimistic given the volatile nature and niche status of the cryptocurrency market. If cryptocurrency fails to break through on a more mainstream level, as alluded to in Coinbase’s “average MTU possible scenarios” and trading volumes remain dwarfed by stock trading, Coinbase’s growth story would end and the stock would drop precipitously. The company could go bankrupt.

Each of the above scenarios also assumes Coinbase’s working capital and fixed assets increase year over year at a rate equal to 10% of revenue. This growth in invested capital is just under half the year-over-year change in invested capital as a percent of revenue in 2020.

An IPO/direct listing is not without warning flags

Despite a profitable business, investors should be aware that Coinbase’s S-1 is not absent some notable red flags.

Public shareholders have no rights. A risk of investing in Coinbase, as with many recent IPOs, is the fact that that the shares sold provide little to no say over corporate governance.

Coinbase is going public with two separate share classes, each with different voting rights. Coinbase’s direct listing is for Class A shares, with one vote per share. Class B shares provide 20 votes per share and are held by company executives and early investors. For instance, Co-founder and CEO Brian Armstrong holds 22% of the voting power, and all executives and directors collectively hold 54% of the voting power. Notable investor Marc Andreessen owns 14% of the voting power in the firm through Andreesen Horowitz.

In the end, all public investors combined can expect to gain no more than about 17% of voting power after rewarding the company with a stupendous valuation.

Concentration risk is large. Investors in Coinbase must be aware that the firm’s heavy reliance on bitcoin
BTCUSD,
+0.66%

and ethereum
ETHUSD,
+0.60%

create unique concentration risks.

In 2020, bitcoin and ethereum accounted for 56% of Coinbase’s trading volume and an equal percentage of transaction revenue. Should demand for these two cryptocurrencies decline without an offsetting increase in new cryptocurrencies, Coinbase could see significant cuts to its trading volume and transaction revenue.

Non-GAAP Ebitda overstates profitability. While adjusted Ebitda is often a favorite measure of unprofitable companies, Coinbase still presents investors with an overstated picture of its fundamentals through its use of this calculation. Adjusted Ebitda allows management significant leeway in excluding costs in its calculation. For example, Coinbase’s adjusted Ebitda calculation removes stock-based compensation expense, acquisition related expenses, and more.

Coinbase’s adjusted Ebitda in 2020 removes $205 million (16% of revenue) in expenses including $70 million in stock-based compensation expense. After removing these items, Coinbase reports adjusted Ebitda of $527 million in 2020. Meanwhile, economic earnings, the true cash flows of the business, are much lower at $285 million.

While Coinbase’s adjusted Ebitda follows the same trend in economic earnings over the past two years, investors need to be aware that there is always a risk that adjusted Ebitda could be used to manipulate earnings going forward.

Emerging-growth company designation means less transparency. Coinbase ceased to be an Emerging Growth Company as of Dec. 31, 2020. However, because it filed its draft registration statement to the SEC prior to this date, it is still able to take advantage of the reduced disclosure requirements available to emerging growth companies. We’ve outlined these reduced disclosure requirements here. This designation means reduced transparency for investors, which only increases the risk of investing in Coinbase.

Plus: Coinbase IPO: Transfer of Satoshi’s $46 billion bitcoin stash marks one interesting ‘risk factor’

Critical details found in financial filings

Below are specifics on the adjustments we make based on Robo-Analyst findings in Coinbase’s S-1:

Income statement: We made $31 million of adjustments, with a net effect of removing $1 million in nonoperating income (less than 1% of revenue). You can see all the adjustments made to Coinbase’s income statement here.

Balance sheet: We made $1.5 billion of adjustments to calculate invested capital with a net decrease of $968 million. The most notable adjustment was $1.1 billion in excess cash. This adjustment represented 67% of reported net assets. You can see all the adjustments made to Coinbase’s balance sheet here.

Valuation: We made $12.9 billion of adjustments with a net effect of decreasing shareholder value by $10.8 billion. The largest adjustment to shareholder value was $11.5 billion in outstanding employee stock options. This adjustment represents 12% of Coinbase’ expected market cap. See all adjustments to Coinbase’s valuation here.

Also read: Coinbase CEO’s charity enlists ‘ambassadors’ to help donate cryptocurrency: ‘It’s really hard to get people to give money to strangers on the internet’

David Trainer is the CEO of New Constructs, an independent equity research firm that uses machine learning and natural language processing to parse corporate filings and model economic earnings. Kyle Guske II and Matt Shuler are investment analysts at New Constructs. They receive no compensation to write about any specific stock, style or theme. New Constructs doesn’t perform any investment-banking functions and doesn’t operate a trading desk. This was first published as ” Despite Record 1Q Results, Coinbase’s Valuation Remains Ridiculous.” Follow them on Twitter@NewConstructs.