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 12,318 - -
Change - -30.54% 51.68% -21.54% -10.76% -29.57% - -
Enterprise Value (EV) 1 21,227 13,769 22,467 17,086 15,023 10,871 10,298 8,938
Change - -35.13% 63.17% -23.95% -12.07% -27.64% -5.27% -13.21%
P/E ratio 79x -173x -741x 10.9x 42.4x 41.8x 26.8x 21.1x
PBR 7.86x 5.05x 8.13x 3.62x 3.63x 4.13x 3.3x 2.72x
PEG - 1x 11.5x -0x -0.5x -3x 0.5x 0.8x
Capitalization / Revenue 9.2x 5.88x 8.18x 5.38x 4.14x 2.53x 2.25x 2.02x
EV / Revenue 8.23x 4.91x 7.35x 4.69x 3.56x 2.23x 1.88x 1.47x
EV / EBITDA 26.1x 31.2x 32.9x 16.6x 11.8x 7.69x 6.22x 4.71x
EV / EBIT 65.1x -135x -179x 95x 47x 31.8x 20x 13.9x
EV / FCF 28.5x 31.3x 37.1x 18.2x 12x 8.77x 6.66x 5.22x
FCF Yield 3.5% 3.2% 2.69% 5.5% 8.33% 11.4% 15% 19.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 -0.14 -0.05 2.67 0.61 0.526 0.822 1.043
Distribution rate - - - - - - - -
Net sales 1 2,578 2,803 3,055 3,646 4,222 4,865 5,477 6,097
EBITDA 1 814.4 441.9 683.5 1,032 1,270 1,413 1,655 1,899
EBIT 1 326.2 -101.7 -125.7 179.8 319.9 342.3 514 644.8
Net income 1 316.4 -96.05 -35.61 1,862 416.9 324.1 512 638.8
Net Debt 1 -2,480 -2,698 -2,511 -2,513 -2,467 -1,447 -2,020 -3,380
Reference price 2 36.35 24.28 37.04 29.00 25.89 21.99 21.99 21.99
Nbr of stocks (in thousands) 652,197 678,231 674,359 675,826 675,558 560,157 - -
Announcement Date 03/02/22 06/02/23 08/02/24 06/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.22x2.23x7.69x-.--% 12.32B
14.91x4.09x9.51x1.38% 513B
23x6.8x20.4x-.--% 348B
23.76x2.47x12.75x-.--% 143B
9.97x12.42x121.32x0.43% 106B
4.16x79.65x2.96x0.14% 94.64B
34.01x4.15x27.01x-.--% 103B
26.47x4.93x13.9x-.--% 79.78B
59.4x3.47x16.94x-.--% 66.44B
9.05x4.17x44.66x0.49% 40.56B
Average 24.69x 12.44x 27.71x 0.24% 150.66B
Weighted average by Cap. 20.54x 9.90x 22.45x 0.52%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW