Skip to content
StockMarketAgent
Direct answer
PINS trades against a final fair-value range of $12.20-$30.66, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $12.2, high $30.7, with mid-point at $21.2.
Stock analysis

PINS fair value $12–$31

By StockMarketAgent.AI team· supervised by
Analysé: 2026-05-19Prochaine mise à jour: 2026-08-19Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Cours
$18.84
▲ +2.39 (+12.69%)
Juste valeur
$21
$12–$31
Notation
Acheter
confidence 82/100
Potentiel de hausse
+12.7%
upside to fair value
Marge de sécurité
$18.05
MoS level · 15%
Capitalisation boursière
$10.6B
P/E fwd 8.4
Repli en anglaisFR
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.

§1 Résumé

  • Composite fair value $21 with high case $31.
  • Implied upside of 12.7% to fair value.
  • Moat 6.5/10 · confidence 82/100 · Mature compounder.
  • Trades at a measured discount to fair value with adequate margin of safety.
Fair value
$21
Margin of safety
+11.3%
Confidence
82/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$18.84Price
Low $12.20
Mid $21.23
High $30.66

PINS trades against a final fair-value range of $12.20-$30.66, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High-intent visual discovery search behavior
    High-intent visual discovery search behavior.
  • Proprietary, non-social intent data graph
    Proprietary, non-social intent data graph.
  • Cycle upside
    Retail ad spend migrating rapidly toward high-intent performance and shoppable formats.

§2 Cas baissier

In a severe macro ad recession, Pinterest's asset-light nature protects core cash flow, but ARPU compression would stall GAAP profitability. Aggressive share repurchases provide a floor against multiple collapse.

Comment cette thèse peut échouer

Stagnant User Growth

· Medium

MAU declines in core North American markets structurally limit absolute impression volume.

FV impact
Severe

Ad Budget Consolidation

· High

Advertisers retreat to dominant performance networks, stranding Pinterest as experimental spend.

FV impact
High

Partnership Execution Failure

· Low

Amazon integration fails to drive modeled yield improvements, capping ARPU ceilings.

FV impact
Moderate
Signaux d'alerte précoce à surveiller
MétriqueActuelSeuil de déclenchement
ARPU growth decelerates below 10% year-over-year despite partnerships.MonitorDeterioration versus the report thesis
Operating margin expansion falls short of 200 bps annualized over 24 months.MonitorDeterioration versus the report thesis
Next twelve months (NTM) EPS fails to maintain the $2.23 trajectory.MonitorDeterioration versus the report thesis
Stock-based compensation materially outpaces free cash flow generation.MonitorDeterioration versus the report thesis
Active user base declines sequentially in high-value demographics.MonitorDeterioration versus the report thesis

§3 Historique financier

Compte de résultat — six derniers exercices
PosteT−0T−1T−2T−3T−4TCAC
Période2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Chiffre d'affaires$2.80B$3.06B$3.65B$4.22B+10.8%
Marge brute$2.12B$2.37B$2.90B$3.38B+12.3%
Résultat d'exploitation$-101.7M$-125.7M$179.8M$319.9M
Résultat net$-96.0M$-35.6M$1.86B$416.9M
BPA (dilué)$0.46$-0.14$-0.05$2.67+55.2%
EBITDA$-55.2M$-104.2M$201.1M$345.0M
R&D$949.0M$1.07B$1.24B$1.43B+10.7%
SG&A$1.28B$1.42B$1.48B$1.63B+6.3%

Scores de qualité

OCF / Résultat net
3.08×
>1 indique une qualité élevée des résultats
Seuil de qualité comptable
Fail
Seuil ajusté au secteur
ROIC
5.1%
Rendement du capital investi
§3

Numbers analysis

Flux de trésorerie

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Allocation du capital

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Abonnés individuels — à partir de §411 sections supplémentaires

Lire l'analyse complète — 11 sections supplémentaires.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Rapport complet pour chaque action couverte
24 mois d'archives de notations
Briefings de liste de suivi + alertes de changement de notation
Export PDF + DOCX dans n'importe quelle langue
Démarrer l'essai gratuit
Annulable à tout moment.
REVENUE FAQ

PINS revenue questions

  1. PINS (PINS)'s revenue growth is reported year-over-year across the most recent five fiscal years, with the deceleration or acceleration curve called out in the numbers-analysis subsection of the parent financials tab.
FAQ

PINS — frequently asked questions

  1. Based on our latest analysis, PINS looks modestly undervalued. The current price is $18.8 versus a composite fair-value midpoint of $21.2 (range $12.2–$30.7), which implies roughly 12.7% upside to the midpoint.
Related coverage

Names readers of PINS also follow

Same archetype: mature-compounder