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
विश्लेषित: 2026-05-19अगला अद्यतन: 2026-08-19Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
मूल्य
$18.84
▲ +2.39 (+12.69%)
उचित मूल्य
$21
$12–$31
रेटिंग
ख़रीद
confidence 82/100
ऊपरी अंतर
+12.7%
upside to fair value
सुरक्षा मार्जिन
$18.05
MoS level · 15%
बाज़ार पूंजीकरण
$10.6B
P/E fwd 8.4
अंग्रेज़ी फ़ॉलबैकHI
अनुवाद होने तक अंग्रेज़ी स्रोत दिखा रहा है
इस रिपोर्ट का अभी अनुवाद नहीं हुआ है। अनुवाद कतार पकड़ने पर कुछ मिनट में रिफ़्रेश करें।

§1 कार्यकारी सारांश

  • 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 बेयर केस

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.

इस थीसिस के टूटने के तरीक़े

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
निगरानी हेतु शीघ्र चेतावनी संकेत
मेट्रिकवर्तमानट्रिगर सीमा
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 वित्तीय इतिहास

आय विवरण — पिछले छह कालखंड
लाइन आइटमT−0T−1T−2T−3T−4CAGR
अवधि2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
राजस्व$2.80B$3.06B$3.65B$4.22B+10.8%
सकल लाभ$2.12B$2.37B$2.90B$3.38B+12.3%
परिचालन आय$-101.7M$-125.7M$179.8M$319.9M
शुद्ध आय$-96.0M$-35.6M$1.86B$416.9M
EPS (डाइल्यूटेड)$0.46$-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%

गुणवत्ता स्कोर

OCF / शुद्ध आय
3.08×
>1 उच्च आय गुणवत्ता दर्शाता है
लेखा गुणवत्ता गेट
Fail
सेक्टर-समायोजित गेट
ROIC
5.1%
निवेशित पूँजी पर प्रतिफल
खंड 3

Numbers analysis

नकद प्रवाह

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.

पूँजी आवंटन

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

व्यक्तिगत सब्सक्राइबर — §4 आगे11 और खंड

पूरा विश्लेषण पढ़ें — 11 और खंड.

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

हर कवर किए गए टिकर के लिए पूर्ण रिपोर्ट
रेटिंग संग्रह के 24 महीने
वॉचलिस्ट ब्रीफ़िंग और रेटिंग-परिवर्तन अलर्ट
किसी भी भाषा में PDF + DOCX निर्यात
मुफ़्त ट्रायल शुरू करें
कभी भी रद्द करें।
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