CoinShares International Limited (CNSRF) fair value: what the stock is really worth
As of Jun 10, 2026: fair value of CoinShares International Limited $6.00, price $3.95, upside +52.1%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch CoinShares International Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $1.42 – $16.50 · fair‑value band $4.50 – $7.49 · the $3.95 price screens below the $6.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow CoinShares International in your weekly email
Every Wednesday you see whether CoinShares International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
CoinShares International Limited engages in the creating financial products with digital assets and blockchain technology business in Jersey. It operates through three segments: Asset Management, Capital Markets, and Principal Investments.
Show more
CoinShares International Limited engages in the creating financial products with digital assets and blockchain technology business in Jersey. It operates through three segments: Asset Management, Capital Markets, and Principal Investments. The company offers CoinShares Physical, CoinShares Valkyrie, CoinShares XBT, and The Blockchain Global Equity Index products. It also provides hedge fund solutions, indices, venture services, and capital markets services. The company was formerly known as Global Advisors (Holdings) Limited and changed its name to CoinShares International Limited in June 2020. CoinShares International Limited was founded in 2013 and is headquartered in Saint Helier, Jersey.
Stock analysis
CoinShares International Limited (CNSRF) currently trades at $3.95, while our model-based Fair Value estimate is $6.00, implying the stock looks roughly 34.2% undervalued today.
Show more
Valuation
How firm this estimate is: it rests on 25 models at a data quality of 95/100, which puts the evidence level at medium.
Scenario range: $4.50 (bear) to $7.49 (bull), the price of $3.95 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
CoinShares International Limited reported revenue of $163M in FY2025 versus $80.8M in FY2021, a compound +19.2%/yr. Reported net income was $114M in FY2025.
Key figures
Market cap $445M · P/E ratio 2.4 · P/S ratio 1.68 · EPS (TTM) $1.64 · Dividend yield 10.4% · Net margin 70.0% · Return on equity 32.3% · Return on assets (EBIT) 1.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 76% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −15% fair-value upside, at 52%, CNSRF screens cheaper than that median.
Fair Value models
Bear $4.50Fair Value $6.00Bull $7.49
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.9293 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+47.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+54.7%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+47.9%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−16.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−26.5%
Dividend (yield on the price)10.4%
Profit margin 2018 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.42% → 58%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−34.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −36.0% a year for the price.
Compare CoinShares International Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Capital Markets · 462 stocks
Beats the industry median on 10/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+52.1% · Above median
Profitability
Return on equity (TTM)32.3% · Top 25%
Return on assets15.8% · Top 25%
Net margin (TTM)99.4% · Top 25%
Growth and dividend
Revenue growth5.7% · Below median
Dividend yield (TTM)10.4% · Top 25%
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Capital Markets median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "CoinShares International Limited Fair Value". https://www.fairvalue-calculator.com/stock/CNSRF
Frequently asked questions
Is CoinShares International Limited (CNSRF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $6.00 versus the last price from Jun 10, 2026 of $3.95, about +52% upside (undervalued).
What is the fair value of CNSRF?
Our model-based fair value for CoinShares International Limited is $6.00 (as of Sep 24, 2026), built from audited fundamentals. Last price (from Jun 10, 2026): $3.95.
What is the quality score of CNSRF?
CoinShares International Limited has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for CoinShares International Limited (CNSRF)?
Our model-based price target is the fair value of $6.00 (as of Sep 24, 2026) from 2 valuation models. Cautious scenario $4.50, optimistic scenario $7.49. It is a calculation from audited fundamentals, not an analyst target.
What is the CoinShares International Limited stock forecast for 2026?
Our models put fair value at $6.00, about +52% upside versus the last price from Jun 10, 2026 of $3.95 (undervalued). Cautious scenario $4.50, optimistic scenario $7.49. The calculation is refreshed regularly with new filings.
What is the revenue of CoinShares International Limited (CNSRF)?
CoinShares International Limited reported trailing-twelve-month revenue of about $126M (latest available figure, as of Sep 24, 2026).
Does CoinShares International Limited pay a dividend?
CoinShares International Limited currently shows a dividend yield of about 10.42% relative to its recent price (as of Sep 24, 2026).
What growth is priced into CoinShares International Limited (CNSRF)?
For today's price to be fair in a discounted-cash-flow model, CoinShares International Limited would have to grow free cash flow by -34.4 % per year for five years (discount rate 9.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +54.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of CNSRF use?
Our models discount CoinShares International Limited at 9.9 %: a base by market capitalisation (small), damped by beta 0.53, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For CoinShares International Limited that is -34.4 % per year a year over ten years, using the same discount rate (9.9 %) and the same formula as our fair value.
How much growth has CoinShares International Limited (CNSRF) delivered so far?
Over the past 5 years revenue at CoinShares International Limited grew +54.8 % a year. The price currently implies -34.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of CoinShares International Limited (CNSRF) growing?
The median revenue growth in the sector is +9.3 % a year. That is the yardstick for the growth priced into CoinShares International Limited (-34.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of CoinShares International Limited (CNSRF)?
The free-cash-flow yield on the price is 47.00 %: that much free cash flow CoinShares International Limited produces per unit of market value. When it exceeds the discount rate of our models (9.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of CoinShares International Limited (CNSRF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CoinShares International Limited it is $6.00 per share (as of Sep 24, 2026), against a price of $3.95. It is the blended result of 2 valuation models (cash flow, earnings, asset, dividend).
Is CoinShares International Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, CNSRF trades below its calculated fair value: price $3.95, fair value $6.00, a gap of about +52% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CNSRF?
No. The price is what the market pays today ($3.95); the fair value is what the company's own numbers justify ($6.00). For CoinShares International Limited the two are $2.06 per share apart. That gap is exactly why we show both numbers side by side.
How much is CoinShares International Limited worth?
The market values CoinShares International Limited at about $445M (market capitalisation, as of Sep 24, 2026). Per share that is $3.95; our models calculate a fair value of $6.00 per share.
What do the bullish and bearish scenarios say about CNSRF?
Our models span a range for CoinShares International Limited: cautious scenario $4.50, base $6.00, optimistic $7.49 per share (as of Sep 24, 2026, price $3.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CNSRF?
CoinShares International Limited trades at a price-to-earnings ratio of 2.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $6.00 is built from several models across several years. Other multiples: P/B 0.9, P/S 3.5.
How solid is the balance sheet of CoinShares International Limited (CNSRF)?
Balance-sheet figures for CoinShares International Limited (as of Sep 24, 2026): return on equity 32.3%, debt of 0.05 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is CNSRF from its 52-week high?
CoinShares International Limited trades at $3.95, about 76% below its 52-week high of $16.50 and at the low of $3.95 (as of Jun 10, 2026). Distance from the high says nothing about value: that is what the fair value of $6.00 is for.
Which stocks are comparable to CoinShares International Limited?
From the same area (Financial Services) we also value Morgan Stanley, a financial holding company,, The Goldman Sachs Group, The Charles Schwab Corporation, Interactive Brokers Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is CoinShares International Limited stock attractive at the current price?
The data as of Sep 24, 2026: price $3.95, calculated fair value $6.00 (+52%), Quality Score 63/100, from 2 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CNSRF calculated?
We run CoinShares International Limited through 2 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $6.00, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. CoinShares International Limited currently trades 34 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of CoinShares International Limited (CNSRF)?
The latest price we hold is from Jun 10, 2026 and stands at $3.95. Our model-based fair value is $6.00, about +52% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CoinShares International Limited right now?
The price is below even our cautious bear case ($4.50). The market is more pessimistic than our downside scenario. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of CoinShares International Limited
How large is the market capitalisation of CoinShares International Limited (CNSRF)?
The market capitalisation of CoinShares International Limited is $445M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of CoinShares International Limited (CNSRF)?
The price-to-sales ratio of CoinShares International Limited is 1.68 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of CoinShares International Limited (CNSRF)?
Earnings per share at CoinShares International Limited are $1.64 (price ÷ EPS = P/E 2.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of CoinShares International Limited (CNSRF)?
The dividend yield of CoinShares International Limited is 10.4% (payout 25.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of CoinShares International Limited (CNSRF)?
The net margin of CoinShares International Limited is 70.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of CoinShares International Limited (CNSRF)?
The return on equity (ROE) of CoinShares International Limited is 32.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of CoinShares International Limited (CNSRF)?
On an EBIT basis the return on assets of CoinShares International Limited is 1.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of CoinShares International Limited (CNSRF)?
The operating margin of CoinShares International Limited is 3,278% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CoinShares International Limited (CNSRF)?
Revenue at CoinShares International Limited is growing +5.7% versus a year earlier (3y avg +47.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at CoinShares International Limited (CNSRF)?
Earnings per share at CoinShares International Limited are growing +4.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does CoinShares International Limited (CNSRF) carry?
The net debt of CoinShares International Limited is $26.0M (fiscal year 2024, ≈ 0.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch CoinShares International Limited in the live analysis
One click puts CoinShares International Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 24, 2026