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 12,323 - -
Change - -30.54% 51.68% -21.54% -10.76% -29.54% - -
Enterprise Value (EV) 1 21,227 13,769 22,467 17,086 15,023 11,181 10,358 9,257
Change - -35.13% 63.17% -23.95% -12.07% -25.58% -7.35% -10.64%
P/E 79x -173x -741x 10.9x 42.4x 51.4x 28x 21x
PBR 7.86x 5.05x 8.13x 3.62x 3.63x 3.72x 2.99x 2.41x
PEG - 1x 11.5x -0x -0.5x -1.7x 0.3x 0.6x
Capitalization / Revenue 9.2x 5.88x 8.18x 5.38x 4.14x 2.51x 2.22x 1.99x
EV / Revenue 8.23x 4.91x 7.35x 4.69x 3.56x 2.28x 1.87x 1.5x
EV / EBITDA 26.1x 31.2x 32.9x 16.6x 11.8x 7.55x 6.08x 4.71x
EV / EBIT 65.1x -135x -179x 95x 47x 41.1x 21.4x 14.2x
EV / FCF 28.5x 31.3x 37.1x 18.2x 12x 8.91x 6.72x 5.37x
FCF Yield 3.5% 3.2% 2.69% 5.5% 8.33% 11.2% 14.9% 18.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 -0.14 -0.05 2.67 0.61 0.4235 0.7771 1.035
Distribution rate - - - - - - - -
Net sales 1 2,578 2,803 3,055 3,646 4,222 4,914 5,553 6,189
EBITDA 1 814.4 441.9 683.5 1,032 1,270 1,481 1,704 1,964
EBIT 1 326.2 -101.7 -125.7 179.8 319.9 271.7 483.4 653
Net income 1 316.4 -96.05 -35.61 1,862 416.9 242.8 448 610.2
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 21.76 21.76 21.76
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.($)
51.39x2.28x7.55x-.--% 12.32B
16.89x8.21x17.6x0.25% 4,230B
23.9x7.48x13.2x0.29% 1,879B
30.85x14.44x22.82x0.59% 528B
14.6x3.89x9.02x1.39% 485B
19.7x5.83x17.52x-.--% 294B
21.25x1.55x10.52x0.98% 276B
107.33x14.16x76.06x-.--% 222B
21.81x2.48x12.63x-.--% 142B
8.33x0.95x4.1x-.--% 116B
Average 31.60x 6.13x 19.10x 0.35% 818.43B
Weighted average by Cap. 21.98x 7.83x 17.47x 0.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pinterest, Inc.

Historical PBR trend

Valuation ratios - PBR - Pinterest, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pinterest, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pinterest, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Pinterest, Inc.
  1. Stock Market
  2. Stocks
  3. PINS Stock
  4. Valuation Pinterest, Inc.