Valuation Pinterest Inc Xetra

Stocks

End-of-day quote Xetra Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

23/07	Pinterest Insider Sold Shares Worth $2,114,180, According to a Recent SEC Filing	MT
16/07	Pinterest Insider Sold Shares Worth $2,122,420, According to a Recent SEC Filing	MT

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	12,788	-	-
Change	-	-30.54%	51.68%	-21.54%	-10.76%	-26.88%	-	-
Enterprise Value (EV) ¹	21,227	13,769	22,467	17,086	15,023	11,517	10,901	9,586
Change	-	-35.13%	63.17%	-23.95%	-12.07%	-23.34%	-5.35%	-12.07%
P/E	79x	-173x	-741x	10.9x	42.4x	43.8x	27.9x	21.6x
PBR	7.86x	5.05x	8.13x	3.62x	3.63x	4.22x	3.37x	2.81x
PEG	-	1x	11.5x	-0x	-0.5x	-2.8x	0.5x	0.7x
Capitalization / Revenue	9.2x	5.88x	8.18x	5.38x	4.14x	2.63x	2.33x	2.09x
EV / Revenue	8.23x	4.91x	7.35x	4.69x	3.56x	2.37x	1.99x	1.57x
EV / EBITDA	26.1x	31.2x	32.9x	16.6x	11.8x	8.15x	6.58x	5.01x
EV / EBIT	65.1x	-135x	-179x	95x	47x	33.8x	21x	14.4x
EV / FCF	28.5x	31.3x	37.1x	18.2x	12x	9.26x	7.03x	5.59x
FCF Yield	3.5%	3.2%	2.69%	5.5%	8.33%	10.8%	14.2%	17.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.46	-0.14	-0.05	2.67	0.61	0.5148	0.8068	1.044
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,578	2,803	3,055	3,646	4,222	4,865	5,479	6,112
EBITDA ¹	814.4	441.9	683.5	1,032	1,270	1,414	1,656	1,914
EBIT ¹	326.2	-101.7	-125.7	179.8	319.9	341	518.4	663.7
Net income ¹	316.4	-96.05	-35.61	1,862	416.9	318.2	498.6	643.2
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	22.54	22.54	22.54
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

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.($)
TENCENT HOLDINGS LIMITED	15.94x	4.35x	10.15x	1.29%	54TCr
NETFLIX, INC.	19.29x	5.68x	17.06x	-.--%	29TCr
UBER TECHNOLOGIES, INC.	23.57x	2.52x	13x	-.--%	15TCr
SK SQUARE CO., LTD.	4.33x	92x	3.33x	0.12%	11TCr
SPOTIFY TECHNOLOGY S.A.	33.79x	4.12x	27.06x	-.--%	10TCr
PROSUS N.V.	10.61x	7.9x	89.2x	0.63%	9.29TCr
AIRBNB, INC.	28.36x	5.34x	15.08x	-.--%	8.55TCr
DOORDASH, INC.	73.91x	4.33x	21.15x	-.--%	8.19TCr
NASPERS LIMITED	8.45x	2.87x	45.21x	0.73%	3.77TCr
Average	24.25x	14.34x	26.80x	0.31%	16.5TCr
Weighted average by Cap.	21.07x	11.23x	19.13x	0.54%