Pinterest, Inc.
Bear Case (25th pct.)
-82.7% vs price
Base Case (Median)
-72.9% vs price
Bull Case (75th pct.)
-68.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3.62 | -115.7% | High (40%) |
| PE Comparable | $5.53 | -76.0% | Medium (25%) |
| Graham Number | $7.34 | -68.2% | Low (10%) |
| EV/EBITDA | $6.98 | -69.8% | Medium (20%) |
| EV/FCF | $47.19 | 104.5% | Medium (20%) |
| Earnings Power Value | $3.50 | -84.9% | Medium (50%) |
Based on 6 out of 8 methods, PINS appears overvalued at the current price of $23.08. The base case fair value of $6.26 implies 72.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.