Company Valuation: Pinterest, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 23,707 16,467 24,978 19,599 17,490 10,533 - -
Change - -30.54% 51.68% -21.54% -10.76% -39.78% - -
Enterprise Value (EV) 1 21,227 13,769 22,467 17,086 15,023 9,391 8,569 7,467
Change - -35.13% 63.17% -23.95% -12.07% -37.49% -8.75% -12.86%
P/E 79x -173x -741x 10.9x 42.4x 43.7x 23.8x 17.8x
PBR 7.86x 5.05x 8.13x 3.62x 3.63x 3.17x 2.54x 2.04x
PEG - 1x 11.5x -0x -0.5x -1.4x 0.3x 0.5x
Capitalization / Revenue 9.2x 5.88x 8.18x 5.38x 4.14x 2.14x 1.9x 1.7x
EV / Revenue 8.23x 4.91x 7.35x 4.69x 3.56x 1.91x 1.54x 1.21x
EV / EBITDA 26.1x 31.2x 32.9x 16.6x 11.8x 6.34x 5.03x 3.8x
EV / EBIT 65.1x -135x -179x 95x 47x 34.5x 17.8x 11.5x
EV / FCF 28.5x 31.3x 37.1x 18.2x 12x 7.48x 5.56x 4.33x
FCF Yield 3.5% 3.2% 2.69% 5.5% 8.33% 13.4% 18% 23.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 -0.14 -0.05 2.67 0.61 0.4255 0.7814 1.043
Distribution rate - - - - - - - -
Net sales 1 2,578 2,803 3,055 3,646 4,222 4,912 5,552 6,188
EBITDA 1 814.4 441.9 683.5 1,032 1,270 1,482 1,704 1,964
EBIT 1 326.2 -101.7 -125.7 179.8 319.9 272 481.5 649.9
Net income 1 316.4 -96.05 -35.61 1,862 416.9 244.3 451 616.5
Net Debt 1 -2,480 -2,698 -2,511 -2,513 -2,467 -1,142 -1,965 -3,066
Reference price 2 36.35 24.28 37.04 29.00 25.89 18.60 18.60 18.60
Nbr of stocks (in thousands) 652,197 678,231 674,359 675,826 675,558 566,313 - -
Announcement Date 03/02/22 06/02/23 08/02/24 06/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
43.71x1.91x6.34x-.--% 10.53B
14.45x3.85x8.92x1.41% 481B
20.03x5.93x17.83x-.--% 299B
21.76x2.53x12.86x-.--% 144B
36.41x4.25x27.73x-.--% 105B
2.9x77.78x2.17x0.14% 102B
31.28x6.12x17.2x-.--% 98B
10.1x7.3x87.65x0.68% 86.88B
74.66x4.41x21.01x-.--% 83.6B
7.58x2.89x59.9x0.79% 32.68B
Average 26.29x 11.70x 26.16x 0.3% 144.23B
Weighted average by Cap. 21.54x 9.78x 19.19x 0.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PINS Stock
  4. Valuation Pinterest, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!