PINS
Pinterest Inc
Price:  
31.93 
USD
Volume:  
9,070,873.00
United States | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Pinterest Intrinsic Value

-96.70 %
Upside

As of 2024-12-12, the Intrinsic Value of Pinterest Inc (PINS) is 1.06 USD. This Pinterest valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 31.93 USD, the upside of Pinterest Inc is -96.70%.

The range of the Intrinsic Value is 0.69 - 1.48 USD

31.93 USD
Stock Price
1.06 USD
Intrinsic Value
Intrinsic Value Details

Pinterest Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (11.87) - (4.67) (6.84) -121.4%
DCF (Growth 10y) (1.90) - (4.19) (2.61) -108.2%
DCF (EBITDA 5y) 0.69 - 1.48 1.06 -96.7%
DCF (EBITDA 10y) 1.59 - 4.64 2.96 -90.7%
Fair Value 1.60 - 1.60 1.60 -95.00%
P/E 0.66 - 8.58 4.49 -85.9%
EV/EBITDA 3.43 - 5.50 4.43 -86.1%
EPV 2.97 - 3.28 3.12 -90.2%
DDM - Stable 1.99 - 5.08 3.53 -88.9%
DDM - Multi 2.18 - 4.43 2.93 -90.8%

Pinterest Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,579.25
Beta 1.35
Outstanding shares (mil) 675.83
Enterprise Value (mil) 20,543.69
Market risk premium 4.60%
Cost of Equity 12.46%
Cost of Debt 5.00%
WACC 8.64%