Valuation Pinterest, Inc.

Equities

Market Closed - Nyse Other stock markets 01:34:03 17/03/2026 am IST			5-day change	1st Jan Change
18.27 ^USD	+0.50%		-7.02%	-29.43%

09/03	Investors Confront Stagflation Risk
09/03	Analyst recommendations: Dow, Jefferies, Paramount, Snap, Oracle…

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	23,707	16,467	24,978	19,599	17,490	11,708	-	-
Change	-	-30.54%	51.68%	-21.54%	-10.76%	-33.06%	-	-
Enterprise Value (EV)	21,227	13,769	22,467	17,086	15,023	11,708	11,708	11,708
Change	-	-35.13%	63.17%	-23.95%	-12.07%	-22.07%	0%	0%
P/E ratio	79x	-173x	-741x	10.9x	42.4x	31.9x	21.1x	15.7x
PBR	7.86x	5.05x	8.13x	3.62x	3.63x	2.95x	2.36x	1.97x
PEG	-	1x	11.5x	-0x	-0.5x	-5.16x	0.4x	0.5x
Capitalization / Revenue	9.2x	5.88x	8.18x	5.38x	4.14x	2.44x	2.16x	1.87x
EV / Revenue	0x	0x	0x	0x	0x	2.44x	2.16x	1.87x
EV / EBITDA	0x	0x	0x	0x	0x	8.38x	7.12x	5.63x
EV / EBIT	0x	-0x	-0x	0x	0x	33.2x	20.7x	12.9x
EV / FCF	0x	0x	0x	0x	0x	9.77x	7.22x	6.18x
FCF Yield	3.14%	2.67%	2.42%	4.8%	7.16%	10.2%	13.8%	16.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.46	-0.14	-0.05	2.67	0.61	0.5723	0.8667	1.167
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,578	2,803	3,055	3,646	4,222	4,791	5,418	6,276
EBITDA ¹	814.4	441.9	683.5	1,032	1,270	1,397	1,644	2,078
EBIT ¹	326.2	-101.7	-125.7	179.8	319.9	352.2	566	910
Net income ¹	316.4	-96.05	-35.61	1,862	416.9	369.2	563.4	813
Net Debt	-2,480	-2,698	-2,511	-2,513	-2,467	-	-	-
Reference price ²	36.35	24.28	37.04	29.00	25.89	18.27	18.27	18.27
Nbr of stocks (in thousands)	6,52,197	6,78,231	6,74,359	6,75,826	6,75,558	6,40,820	-	-
Announcement Date	03/02/22	06/02/23	08/02/24	06/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PINTEREST, INC.	31.77x	-	-	-.--%	1.17TCr
TENCENT HOLDINGS LIMITED	20.12x	5.68x	13x	1%	64TCr
NETFLIX, INC.	30.3x	7.88x	23.68x	-.--%	40TCr
UBER TECHNOLOGIES, INC.	21.79x	2.55x	13.48x	-.--%	15TCr
PROSUS N.V.	12x	14.63x	144.14x	0.33%	12TCr
SPOTIFY TECHNOLOGY S.A.	34.67x	4.33x	27.01x	-.--%	11TCr
AIRBNB, INC.	25.51x	4.66x	13.26x	-.--%	7.57TCr
DOORDASH, INC.	63.46x	3.58x	17.62x	-.--%	7.01TCr
SK SQUARE CO., LTD.	9.18x	36.18x	7.71x	-.--%	4.7TCr
NASPERS LIMITED	9.55x	4.53x	47.61x	0.46%	4.38TCr
Average	25.83x	9.34x	34.17x	0.18%	16.69TCr
Weighted average by Cap.	24.60x	7.22x	27.37x	0.42%