Valuation Coupang, Inc.

Equities

Market Closed - Nyse Other stock markets 20:00:03 10/03/2026 GMT			After hours 23:58:07
19.18 ^USD	+1.97%		19.52	+1.75%

03-02	Morgan Stanley Trims Price Target on Coupang to $29 From $31, Keeps Overweight Rating	MT
03-02	Nomura Adjusts Coupang Price Target to $20 From $22, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	51,457	26,041	28,944	39,539	43,091	35,065	-	-
Change	-	-49.39%	11.15%	36.6%	8.98%	-18.63%	-	-
Enterprise Value (EV) ¹	48,602	23,198	24,715	35,193	38,381	29,671	28,014	26,488
Change	-	-52.27%	6.54%	42.39%	9.06%	-22.69%	-5.59%	-5.45%
P/E ratio	-27.2x	-294x	21.6x	275x	214x	112x	33.1x	22.6x
PBR	19.2x	10.8x	7.09x	9.65x	9.3x	6.51x	5.03x	4.13x
PEG	-	3.1x	-0x	-3.1x	5.7x	2x	0x	0.5x
Capitalization / Revenue	2.8x	1.27x	1.19x	1.31x	1.25x	0.92x	0.82x	0.76x
EV / Revenue	2.64x	1.13x	1.01x	1.16x	1.11x	0.78x	0.65x	0.57x
EV / EBITDA	-65x	195x	33x	36.1x	25.8x	21.1x	11.8x	8.27x
EV / EBIT	-40.6x	-207x	52.3x	80.7x	77.1x	43.5x	18.5x	11.4x
EV / FCF	-44.8x	-89.6x	14.1x	34.6x	72.8x	21.1x	15.9x	14.2x
FCF Yield	-2.23%	-1.12%	7.1%	2.89%	1.37%	4.75%	6.3%	7.04%
Dividend per Share ²	-	-	-	-	-	-	0.0125	0.1383
Rate of return	-	-	-	-	-	-	0.07%	0.72%
EPS ²	-1.08	-0.05	0.75	0.08	0.11	0.1708	0.5791	0.8468
Distribution rate	-	-	-	-	-	-	2.16%	16.3%
Net sales ¹	18,406	20,583	24,383	30,268	34,534	38,167	42,902	46,214
EBITDA ¹	-747.6	118.9	748	976	1,490	1,408	2,379	3,202
EBIT ¹	-1,198	-112	473	436	498	681.4	1,510	2,327
Net income ¹	-1,543	-92.04	1,360	154	208	398.5	1,087	1,652
Net Debt ¹	-2,855	-2,843	-4,229	-4,346	-4,710	-5,394	-7,051	-8,576
Reference price ²	29.38	14.71	16.19	21.98	23.59	19.18	19.18	19.18
Nbr of stocks (in thousands)	1,751,442	1,770,298	1,787,787	1,798,859	1,826,648	1,828,192	-	-
Announcement Date	02/03/22	28/02/23	27/02/24	25/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COUPANG, INC.	110.12x	0.76x	20.59x	-.--%	34.39B
AMAZON.COM, INC.	27.55x	2.8x	10.71x	-.--%	2,292B
JD.COM, INC.	12.94x	0.11x	7.25x	3.39%	37.66B
WAYFAIR INC.	206.24x	0.85x	13.27x	0.02%	9.9B
FSN E-COMMERCE VENTURES LIMITED	330.49x	7.24x	98.27x	-.--%	7.76B
ALLEGRO.EU S.A.	20.25x	2.6x	9.16x	-.--%	7.73B
MONOTARO CO., LTD.	31.38x	2.93x	18.57x	1.55%	6.39B
ETSY, INC.	17.97x	2.45x	8.45x	-.--%	5.37B
OCADO GROUP PLC	-8.01x	1.61x	10.86x	-.--%	2.17B
Average	83.22x	2.37x	21.90x	0.55%	267.02B
Weighted average by Cap.	30.15x	2.73x	11.10x	0.06%