Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
PINTEREST, INC.
Bear Case (25th pct.)
-67.2% vs price
Base Case (Median)
-58.3% vs price
Bull Case (75th pct.)
-53.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.10 | -69.6% | High (40%) |
| PE Comparable | $8.72 | -56.6% | Medium (25%) |
| Graham Number | $8.03 | -60.0% | Low (10%) |
| EV/EBITDA | $9.62 | -52.0% | Medium (20%) |
| EV/FCF | $46.75 | 132.9% | Medium (20%) |
| Earnings Power Value | $3.45 | -82.8% | Medium (50%) |
Based on 6 out of 7 methods, PINS appears overvalued at the current price of $20.07. The base case fair value of $8.37 implies 58.3% 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.