Pinterest Inc
NYSE:PINS

Watchlist Manager
Pinterest Inc Logo
Pinterest Inc
NYSE:PINS
Watchlist
Price: 26.99 USD -1.78% Market Closed
Market Cap: 18.3B USD

Relative Value

The Relative Value of one PINS stock under the Base Case scenario is 20.47 USD. Compared to the current market price of 26.99 USD, Pinterest Inc is Overvalued by 24%.

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
20.47 USD
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
13
Median 3Y
6.2
Median 5Y
6.8
Industry
1.4
Forward
4.3
vs History
49
vs Industry
31
Median 3Y
12
Median 5Y
9.3
Industry
17.6
Forward
14.5
vs History
87
vs Industry
15
Median 3Y
27.8
Median 5Y
36.1
Industry
10.9
vs History
84
vs Industry
18
Median 3Y
29.3
Median 5Y
36.4
Industry
16
vs History
96
vs Industry
12
Median 3Y
5.6
Median 5Y
7.1
Industry
1.7
vs History
90
vs Industry
14
Median 3Y
5.4
Median 5Y
6
Industry
1.5
Forward
3.7
vs History
90
vs Industry
22
Median 3Y
7
Median 5Y
7.9
Industry
3.3
vs History
41
vs Industry
3
Median 3Y
73.2
Median 5Y
48.7
Industry
8.5
Forward
12.1
vs History
36
vs Industry
3
Median 3Y
81.8
Median 5Y
44.8
Industry
12.2
Forward
41.7
vs History
85
vs Industry
16
Median 3Y
23.5
Median 5Y
31.6
Industry
10.2
vs History
80
vs Industry
17
Median 3Y
24.8
Median 5Y
31.6
Industry
12.8
vs History
96
vs Industry
8
Median 3Y
17.6
Median 5Y
20
Industry
1.4

Multiples Across Competitors

PINS Competitors Multiples
Pinterest Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Pinterest Inc
NYSE:PINS
18.2B USD 5 9.8 78.2 87.5
US
Alphabet Inc
NASDAQ:GOOGL
2T USD 5.5 17.9 14 15.9
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 8.7 22.3 16.2 19.8
CN
Tencent Holdings Ltd
HKEX:700
4.6T HKD 6.4 21.9 20.4 20.4
US
Reelcause Inc
OTC:RCIT
134.4B USD 3 979.8 -1 028 422.7 54 104.9 104 626.1
JP
LY Corp
XMUN:YOJ
46.6B EUR 4 63.7 24.3 39.5
CN
Baidu Inc
NASDAQ:BIDU
32B USD 1.7 10 4 7.8
CN
Kuaishou Technology
HKEX:1024
232.1B HKD 1.7 14.1 13.4 13.4
JP
Z Holdings Corp
TSE:4689
3.8T JPY 2 32.1 15.2 24.6
KR
Naver Corp
KRX:035420
29.4T KRW 2.7 15.4 9.6 12.9
AU
REA Group Ltd
ASX:REA
32.8B AUD 17.7 53.1 42.3 42.3
P/S Multiple
Revenue Growth P/S to Growth
US
Pinterest Inc
NYSE:PINS
Average P/S: 366.9
5
15%
0.3
US
Alphabet Inc
NASDAQ:GOOGL
5.5
12%
0.5
US
Meta Platforms Inc
NASDAQ:META
8.7
14%
0.6
CN
Tencent Holdings Ltd
HKEX:700
6.4
9%
0.7
US
R
Reelcause Inc
OTC:RCIT
3 979.8
N/A N/A
JP
L
LY Corp
XMUN:YOJ
4
7%
0.6
CN
Baidu Inc
NASDAQ:BIDU
1.7
6%
0.3
CN
Kuaishou Technology
HKEX:1024
1.7
10%
0.2
JP
Z Holdings Corp
TSE:4689
2
7%
0.3
KR
Naver Corp
KRX:035420
2.7
10%
0.3
AU
REA Group Ltd
ASX:REA
17.7
8%
2.2
P/E Multiple
Earnings Growth PEG
US
Pinterest Inc
NYSE:PINS
Average P/E: 26
9.8
-2%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
17.9
12%
1.5
US
Meta Platforms Inc
NASDAQ:META
22.3
11%
2
CN
Tencent Holdings Ltd
HKEX:700
21.9
16%
1.4
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -1 028 422.7 N/A N/A
JP
L
LY Corp
XMUN:YOJ
63.7
20%
3.2
CN
Baidu Inc
NASDAQ:BIDU
10
12%
0.8
CN
Kuaishou Technology
HKEX:1024
14.1
21%
0.7
JP
Z Holdings Corp
TSE:4689
32.1
20%
1.6
KR
Naver Corp
KRX:035420
15.4
10%
1.5
AU
REA Group Ltd
ASX:REA
53.1
39%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Pinterest Inc
NYSE:PINS
Average EV/EBITDA: 4 940.2
78.2
114%
0.7
US
Alphabet Inc
NASDAQ:GOOGL
14
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
16.2
21%
0.8
CN
Tencent Holdings Ltd
HKEX:700
20.4
24%
0.9
US
R
Reelcause Inc
OTC:RCIT
54 104.9
N/A N/A
JP
L
LY Corp
XMUN:YOJ
24.3
15%
1.6
CN
Baidu Inc
NASDAQ:BIDU
4
-1%
N/A
CN
Kuaishou Technology
HKEX:1024
13.4
43%
0.3
JP
Z Holdings Corp
TSE:4689
15.2
15%
1
KR
Naver Corp
KRX:035420
9.6
11%
0.9
AU
REA Group Ltd
ASX:REA
42.3
22%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Pinterest Inc
NYSE:PINS
Average EV/EBIT: 9 537.3
87.5
69%
1.3
US
Alphabet Inc
NASDAQ:GOOGL
15.9
13%
1.2
US
Meta Platforms Inc
NASDAQ:META
19.8
12%
1.6
CN
Tencent Holdings Ltd
HKEX:700
20.4
17%
1.2
US
R
Reelcause Inc
OTC:RCIT
104 626.1
N/A N/A
JP
L
LY Corp
XMUN:YOJ
39.5
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
7.8
14%
0.6
CN
Kuaishou Technology
HKEX:1024
13.4
30%
0.4
JP
Z Holdings Corp
TSE:4689
24.6
N/A N/A
KR
Naver Corp
KRX:035420
12.9
15%
0.9
AU
REA Group Ltd
ASX:REA
42.3
16%
2.6