Pinterest Inc
NYSE:PINS

Watchlist Manager
Pinterest Inc Logo
Pinterest Inc
NYSE:PINS
Watchlist
Price: 26.37 USD 0.53% Market Closed
Market Cap: 17.9B USD

Relative Value

The Relative Value of one PINS stock under the Base Case scenario is 19.86 USD. Compared to the current market price of 26.37 USD, Pinterest Inc is Overvalued by 25%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PINS Relative Value
Base Case
19.86 USD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
13
Median 3Y
6.3
Median 5Y
6.9
Industry
1.3
Forward
4.2
vs History
49
vs Industry
31
Median 3Y
13.4
Median 5Y
9.5
Industry
16.9
Forward
13.9
vs History
90
vs Industry
15
Median 3Y
27.8
Median 5Y
36.4
Industry
10.4
vs History
84
vs Industry
18
Median 3Y
29.3
Median 5Y
36.4
Industry
15.1
vs History
98
vs Industry
12
Median 3Y
5.7
Median 5Y
7.1
Industry
1.6
vs History
92
vs Industry
14
Median 3Y
5.5
Median 5Y
6.2
Industry
1.4
Forward
3.6
vs History
92
vs Industry
22
Median 3Y
7
Median 5Y
7.9
Industry
3.1
vs History
41
vs Industry
3
Median 3Y
75.7
Median 5Y
46.6
Industry
8.3
Forward
11.7
vs History
36
vs Industry
3
Median 3Y
84.6
Median 5Y
41.2
Industry
12
Forward
36.9
vs History
87
vs Industry
16
Median 3Y
23.5
Median 5Y
32.4
Industry
9.8
vs History
80
vs Industry
17
Median 3Y
24.8
Median 5Y
31.6
Industry
12.4
vs History
98
vs Industry
8
Median 3Y
17.6
Median 5Y
20
Industry
1.3

Multiples Across Competitors

PINS Competitors Multiples
Pinterest Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Pinterest Inc
NYSE:PINS
17.8B USD 4.9 9.6 76.1 85.2
US
Alphabet Inc
NASDAQ:GOOGL
1.9T USD 5.5 19.2 14.2 16.1
US
Meta Platforms Inc
NASDAQ:META
1.4T USD 8.4 22.1 15.6 19
CN
Tencent Holdings Ltd
HKEX:700
4.2T HKD 5.9 20.2 18.4 18.4
JP
LY Corp
XMUN:YOJ
44.9B EUR 3.9 62 23.9 38.8
CN
Baidu Inc
NASDAQ:BIDU
29B USD 1.6 8.9 6.9 6.9
CN
Kuaishou Technology
HKEX:1024
220.8B HKD 1.6 13.5 12.4 12.4
JP
Z Holdings Corp
TSE:4689
3.6T JPY 1.9 30.8 14.8 24
AU
REA Group Ltd
ASX:REA
31.5B AUD 17 51.2 40.3 40.3
KR
Naver Corp
KRX:035420
27.3T KRW 2.5 14.2 8.8 11.8
US
Snap Inc
NYSE:SNAP
13.5B USD 2.5 -19.3 -24.5 -19.1
P/S Multiple
Revenue Growth P/S to Growth
US
Pinterest Inc
NYSE:PINS
Average P/S: 5.1
4.9
16%
0.3
US
Alphabet Inc
NASDAQ:GOOGL
5.5
12%
0.5
US
Meta Platforms Inc
NASDAQ:META
8.4
14%
0.6
CN
Tencent Holdings Ltd
HKEX:700
5.9
9%
0.7
JP
L
LY Corp
XMUN:YOJ
3.9
7%
0.6
CN
Baidu Inc
NASDAQ:BIDU
1.6
6%
0.3
CN
Kuaishou Technology
HKEX:1024
1.6
9%
0.2
JP
Z Holdings Corp
TSE:4689
1.9
7%
0.3
AU
REA Group Ltd
ASX:REA
17
8%
2.1
KR
Naver Corp
KRX:035420
2.5
11%
0.2
US
Snap Inc
NYSE:SNAP
2.5
13%
0.2
P/E Multiple
Earnings Growth PEG
US
Pinterest Inc
NYSE:PINS
Average P/E: 25.2
9.6
-1%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
19.2
13%
1.5
US
Meta Platforms Inc
NASDAQ:META
22.1
12%
1.8
CN
Tencent Holdings Ltd
HKEX:700
20.2
15%
1.3
JP
L
LY Corp
XMUN:YOJ
62
19%
3.3
CN
Baidu Inc
NASDAQ:BIDU
8.9
11%
0.8
CN
Kuaishou Technology
HKEX:1024
13.5
20%
0.7
JP
Z Holdings Corp
TSE:4689
30.8
19%
1.6
AU
REA Group Ltd
ASX:REA
51.2
39%
1.3
KR
Naver Corp
KRX:035420
14.2
10%
1.4
US
Snap Inc
NYSE:SNAP
Negative Multiple: -19.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Pinterest Inc
NYSE:PINS
Average EV/EBITDA: 23.1
76.1
114%
0.7
US
Alphabet Inc
NASDAQ:GOOGL
14.2
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
15.6
21%
0.7
CN
Tencent Holdings Ltd
HKEX:700
18.4
24%
0.8
JP
L
LY Corp
XMUN:YOJ
23.9
15%
1.6
CN
Baidu Inc
NASDAQ:BIDU
6.9
24%
0.3
CN
Kuaishou Technology
HKEX:1024
12.4
43%
0.3
JP
Z Holdings Corp
TSE:4689
14.8
15%
1
AU
REA Group Ltd
ASX:REA
40.3
22%
1.8
KR
Naver Corp
KRX:035420
8.8
11%
0.8
US
Snap Inc
NYSE:SNAP
Negative Multiple: -24.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Pinterest Inc
NYSE:PINS
Average EV/EBIT: 27.3
85.2
79%
1.1
US
Alphabet Inc
NASDAQ:GOOGL
16.1
14%
1.2
US
Meta Platforms Inc
NASDAQ:META
19
14%
1.4
CN
Tencent Holdings Ltd
HKEX:700
18.4
N/A N/A
JP
L
LY Corp
XMUN:YOJ
38.8
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
6.9
15%
0.5
CN
Kuaishou Technology
HKEX:1024
12.4
20%
0.6
JP
Z Holdings Corp
TSE:4689
24
N/A N/A
AU
REA Group Ltd
ASX:REA
40.3
16%
2.5
KR
Naver Corp
KRX:035420
11.8
15%
0.8
US
Snap Inc
NYSE:SNAP
Negative Multiple: -19.1 N/A N/A