
Coupang Inc
NYSE:CPNG

Intrinsic Value
The intrinsic value of one
CPNG
stock under the Base Case scenario is
21.65
USD.
Compared to the current market price of 26 USD,
Coupang Inc
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Coupang Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Coupang Inc
Balance Sheet Decomposition
Coupang Inc
Current Assets | 9.2B |
Cash & Short-Term Investments | 6.1B |
Receivables | 484m |
Other Current Assets | 2.6B |
Non-Current Assets | 6.8B |
PP&E | 5.3B |
Intangibles | 215m |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Coupang Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Coupang Inc
Revenue
|
31.1B
USD
|
Cost of Revenue
|
-21.8B
USD
|
Gross Profit
|
9.2B
USD
|
Operating Expenses
|
-8.7B
USD
|
Operating Income
|
550m
USD
|
Other Expenses
|
-294m
USD
|
Net Income
|
256m
USD
|
CPNG Profitability Score
Profitability Due Diligence
Coupang Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Coupang Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CPNG Solvency Score
Solvency Due Diligence
Coupang Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Score
Coupang Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CPNG Price Targets Summary
Coupang Inc
According to Wall Street analysts, the average 1-year price target for
CPNG
is 30.26 USD
with a low forecast of 24.24 USD and a high forecast of 36.75 USD.
Dividends
Current shareholder yield for CPNG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CPNG
stock under the Base Case scenario is
21.65
USD.
Compared to the current market price of 26 USD,
Coupang Inc
is
Overvalued by 17%.