Pinterest, Inc. (PINS) DCF Valuation

Pinterest, Inc. (PINS) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Pinterest, Inc. (PINS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to evaluate Pinterest, Inc. (PINS) intrinsic value? Our (PINS) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,142.8 1,692.7 2,578.0 2,802.6 3,055.1 3,957.4 5,126.3 6,640.5 8,601.8 11,142.5
Revenue Growth, % 0 48.12 52.31 8.71 9.01 29.54 29.54 29.54 29.54 29.54
EBITDA -1,333.0 -90.0 353.7 -55.2 -125.7 -773.1 -1,001.5 -1,297.3 -1,680.5 -2,176.9
EBITDA, % -116.65 -5.32 13.72 -1.97 -4.11 -19.54 -19.54 -19.54 -19.54 -19.54
Depreciation 27.8 37.0 27.5 46.5 21.5 63.7 82.5 106.9 138.4 179.3
Depreciation, % 2.43 2.19 1.07 1.66 0.70404 1.61 1.61 1.61 1.61 1.61
EBIT -1,360.8 -127.0 326.2 -101.7 -147.2 -817.6 -1,059.1 -1,371.9 -1,777.1 -2,302.0
EBIT, % -119.08 -7.5 12.65 -3.63 -4.82 -20.66 -20.66 -20.66 -20.66 -20.66
Total Cash 1,713.3 1,760.3 2,480.1 2,698.2 2,511.1 3,757.0 4,866.6 6,304.1 8,166.1 10,578.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 316.4 563.7 653.4 681.5 763.2
Account Receivables, % 27.68 33.3 25.34 24.32 24.98
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.0000000875 0 0.0000000388 0 0 0.0000000253 0.0000000253 0.0000000253 0.0000000253 0.0000000253
Accounts Payable 34.3 49.5 17.7 87.9 79.1 97.7 126.5 163.9 212.3 275.0
Accounts Payable, % 3 2.92 0.6856 3.14 2.59 2.47 2.47 2.47 2.47 2.47
Capital Expenditure -33.8 -17.4 -9.0 -29.0 -8.1 -44.6 -57.8 -74.8 -96.9 -125.5
Capital Expenditure, % -2.96 -1.03 -0.35031 -1.03 -0.26392 -1.13 -1.13 -1.13 -1.13 -1.13
Tax Rate, % -116.61 -116.61 -116.61 -116.61 -116.61 -116.61 -116.61 -116.61 -116.61 -116.61
EBITAT -1,361.4 -128.3 321.6 -113.6 -318.8 -815.3 -1,056.1 -1,368.0 -1,772.1 -2,295.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,649.4 -340.9 218.6 -54.1 -395.9 -1,087.9 -1,319.6 -1,709.3 -2,214.2 -2,868.2
WACC, % 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2
PV UFCF
SUM PV UFCF -6,819.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2,926
Terminal Value -40,614
Present Terminal Value -26,151
Enterprise Value -32,970
Net Debt -1,166
Equity Value -31,805
Diluted Shares Outstanding, MM 675
Equity Value Per Share -47.14

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Pinterest’s financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life PINS Financials: Pre-filled historical and projected data for Pinterest, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Pinterest’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Pinterest’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based PINS DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model will automatically refresh Pinterest’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for Pinterest, Inc. (PINS)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Pinterest, Inc. (PINS).
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Pinterest’s intrinsic value and Net Present Value.
  • Ready-to-Use Data: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business strategists focused on Pinterest, Inc. (PINS).

Who Should Use Pinterest, Inc. (PINS)?

  • Marketers: Leverage visual content to enhance brand visibility and engagement.
  • Content Creators: Utilize Pinterest to showcase your work and attract a wider audience.
  • Small Business Owners: Drive traffic to your website through targeted pins and boards.
  • Social Media Managers: Streamline your visual marketing strategy with Pinterest's unique platform.
  • Researchers and Analysts: Explore trends and user behavior to inform your marketing strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Pinterest historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Pinterest, Inc. (PINS).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.