PINS
Pinterest Inc
Price:  
32.89 
USD
Volume:  
12,853,627
United States | Interactive Media & Services

Pinterest Intrinsic Value

-79.8 %
Upside

What is the intrinsic value of Pinterest?

As of 2025-05-15, the Intrinsic Value of Pinterest Inc (PINS) is 6.65 USD. This Pinterest valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.89 USD, the upside of Pinterest Inc is -79.8%.

The range of the Intrinsic Value is 4.96 - 12.43 USD.

Is Pinterest undervalued or overvalued?

Based on its market price of 32.89 USD and our intrinsic valuation, Pinterest Inc (PINS) is overvalued by 79.8%.

32.89 USD
Stock Price
6.65 USD
Intrinsic Value
Intrinsic Value Details

Pinterest Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 4.96 - 12.43 6.65 -79.8%
DCF (Growth Exit 10Y) 8.41 - 23.52 11.84 -64.0%
DCF (EBITDA Exit 5Y) 6.7 - 9.01 7.75 -76.4%
DCF (EBITDA Exit 10Y) 9.32 - 13.16 11.03 -66.5%
Peter Lynch Fair Value 68.84 - 68.84 68.84 109.31%
P/E Multiples 7.62 - 38.72 25.34 -23.0%
EV/EBITDA Multiples 4.21 - 6.78 5.28 -83.9%
Earnings Power Value 2.26 - 2.4 2.33 -92.9%
Dividend Discount Model - Stable 20.28 - 58.02 39.15 19.0%
Dividend Discount Model - Multi Stages 4.35 - 10.02 6.11 -81.4%

Pinterest Intrinsic Value - Key Valuation Metrics

Market Cap (mil)22,241
Beta1.34
Outstanding shares (mil)676
Enterprise Value (mil)21,104
Market risk premium5.1%
Cost of Equity10.9%
Cost of Debt5%
WACC7.3%