|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.38 USD | -3.07% |
|
-1.13% | -14.00% |
| 16/07 | Pinterest Insider Sold Shares Worth $2,122,420, According to a Recent SEC Filing | MT |
| 10/07 | Tech firms must "stamp out" scam adverts under UK's Ofcom proposals | AN |
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 | 12,934 | - | - |
| Change | - | -30.54% | 51.68% | -21.54% | -10.76% | -26.05% | - | - |
| Enterprise Value (EV) 1 | 21,227 | 13,769 | 22,467 | 17,086 | 15,023 | 11,663 | 11,047 | 9,731 |
| Change | - | -35.13% | 63.17% | -23.95% | -12.07% | -22.37% | -5.28% | -11.91% |
| P/E | 79x | -173x | -741x | 10.9x | 42.4x | 45.1x | 28.7x | 22.2x |
| PBR | 7.86x | 5.05x | 8.13x | 3.62x | 3.63x | 4.32x | 3.45x | 2.87x |
| PEG | - | 1x | 11.5x | -0x | -0.5x | -2.8x | 0.5x | 0.8x |
| Capitalization / Revenue | 9.2x | 5.88x | 8.18x | 5.38x | 4.14x | 2.66x | 2.36x | 2.12x |
| EV / Revenue | 8.23x | 4.91x | 7.35x | 4.69x | 3.56x | 2.4x | 2.02x | 1.59x |
| EV / EBITDA | 26.1x | 31.2x | 32.9x | 16.6x | 11.8x | 8.25x | 6.68x | 5.11x |
| EV / EBIT | 65.1x | -135x | -179x | 95x | 47x | 34.4x | 21.4x | 14.8x |
| EV / FCF | 28.5x | 31.3x | 37.1x | 18.2x | 12x | 9.38x | 7.13x | 5.68x |
| FCF Yield | 3.5% | 3.2% | 2.69% | 5.5% | 8.33% | 10.7% | 14% | 17.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.46 | -0.14 | -0.05 | 2.67 | 0.61 | 0.512 | 0.8039 | 1.04 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,578 | 2,803 | 3,055 | 3,646 | 4,222 | 4,865 | 5,477 | 6,103 |
| EBITDA 1 | 814.4 | 441.9 | 683.5 | 1,032 | 1,270 | 1,413 | 1,654 | 1,903 |
| EBIT 1 | 326.2 | -101.7 | -125.7 | 179.8 | 319.9 | 338.9 | 516.1 | 658.3 |
| Net income 1 | 316.4 | -96.05 | -35.61 | 1,862 | 416.9 | 316.3 | 501.6 | 642.8 |
| Net Debt 1 | -2,480 | -2,698 | -2,511 | -2,513 | -2,467 | -1,271 | -1,887 | -3,203 |
| Reference price 2 | 36.35 | 24.28 | 37.04 | 29.00 | 25.89 | 23.09 | 23.09 | 23.09 |
| Nbr of stocks (in thousands) | 6,52,197 | 6,78,231 | 6,74,359 | 6,75,826 | 6,75,558 | 5,60,157 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.1x | 2.4x | 8.25x | -.--% | 1.29TCr | |
| 16.29x | 4.44x | 10.38x | 1.27% | 55TCr | |
| 20.76x | 6.12x | 18.41x | -.--% | 31TCr | |
| 24.29x | 2.6x | 13.47x | -.--% | 15TCr | |
| 4.23x | 88.55x | 3.21x | 0.13% | 11TCr | |
| 32.54x | 3.95x | 25.97x | -.--% | 9.79TCr | |
| 11.15x | 8.39x | 94.68x | 0.6% | 9.78TCr | |
| 29.07x | 5.52x | 15.59x | -.--% | 8.77TCr | |
| 73.27x | 4.29x | 20.94x | -.--% | 8.12TCr | |
| 9.04x | 3.03x | 44.55x | 0.68% | 4.03TCr | |
| Average | 26.57x | 12.93x | 25.54x | 0.27% | 15.44TCr | |
| Weighted average by Cap. | 21.62x | 10.69x | 19.87x | 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
- Stock Market
- Stocks
- PINS Stock
- Valuation Pinterest, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
