Valuation Pinterest Inc Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 19:25:12 07/08/2026 +03			5-day change	1st Jan Change
20.10 ^EUR	0.00%		0.00%	-

08-05	UBS Adjusts Price Target on Pinterest to $33 From $30, Maintains Buy Rating	MT
08-05	RBC Adjusts Price Target on Pinterest to $25 From $23, Maintains Sector Perform Rating	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	13,212	-	-
Change	-	-30.54%	51.68%	-21.54%	-10.76%	-24.46%	-	-
Enterprise Value (EV) ¹	21,227	13,769	22,467	17,086	15,023	12,068	11,256	10,162
Change	-	-35.13%	63.17%	-23.95%	-12.07%	-19.67%	-6.73%	-9.72%
P/E	79x	-173x	-741x	10.9x	42.4x	54.5x	29.3x	22.4x
PBR	7.86x	5.05x	8.13x	3.62x	3.63x	3.98x	3.19x	2.56x
PEG	-	1x	11.5x	-0x	-0.5x	-1.8x	0.3x	0.7x
Capitalization / Revenue	9.2x	5.88x	8.18x	5.38x	4.14x	2.69x	2.38x	2.14x
EV / Revenue	8.23x	4.91x	7.35x	4.69x	3.56x	2.46x	2.03x	1.64x
EV / EBITDA	26.1x	31.2x	32.9x	16.6x	11.8x	8.19x	6.63x	5.19x
EV / EBIT	65.1x	-135x	-179x	95x	47x	44.4x	23.3x	15.6x
EV / FCF	28.5x	31.3x	37.1x	18.2x	12x	9.59x	7.25x	5.87x
FCF Yield	3.5%	3.2%	2.69%	5.5%	8.33%	10.4%	13.8%	17%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.46	-0.14	-0.05	2.67	0.61	0.4278	0.7952	1.041
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,578	2,803	3,055	3,646	4,222	4,909	5,550	6,188
EBITDA ¹	814.4	441.9	683.5	1,032	1,270	1,473	1,697	1,960
EBIT ¹	326.2	-101.7	-125.7	179.8	319.9	272.1	482.8	652.5
Net income ¹	316.4	-96.05	-35.61	1,862	416.9	244.2	451.9	617.8
Net Debt ¹	-2,480	-2,698	-2,511	-2,513	-2,467	-1,144	-1,956	-3,050
Reference price ²	36.35	24.28	37.04	29.00	25.89	23.33	23.33	23.33
Nbr of stocks (in thousands)	652,197	678,231	674,359	675,826	675,558	566,313	-	-
Announcement Date	2/3/22 A	2/6/23 A	2/8/24 A	2/6/25 A	2/12/26 A	-	-	-

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	16.09x	4.38x	10.22x	1.28%	548B
NETFLIX, INC.	20.57x	6.09x	18.29x	-.--%	307B
UBER TECHNOLOGIES, INC.	21.94x	2.53x	12.85x	-.--%	144B
PROSUS N.V.	11.33x	8.54x	99.68x	0.59%	100B
SPOTIFY TECHNOLOGY S.A.	33.69x	3.89x	25.48x	-.--%	97.67B
DOORDASH, INC.	83.81x	4.99x	23.67x	-.--%	92.4B
AIRBNB, INC.	29.78x	5.58x	15.68x	-.--%	90B
SK SQUARE CO., LTD.	3.36x	66.73x	2.41x	0.16%	89.81B
NASPERS LIMITED	9.3x	3x	50.18x	0.68%	40.53B
Average	25.54x	11.75x	28.72x	0.3%	167.76B
Weighted average by Cap.	22.40x	8.57x	20.80x	0.53%