任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Bull: Enhanced ad targeting drives ARPU convergence with larger social peers.
Stagnant User Growth: MAU declines in core North American markets structurally limit absolute impression volume.
Pinterest is successfully transitioning from a high-growth platform to a profitable mature compounder. By deeply integrating shoppable formats and third-party ad partnerships (e.g., Amazon), it is improving ARPU and driving massive operating leverage.
Pinterest is successfully transitioning from a high-growth platform to a profitable mature compounder. By deeply integrating shoppable formats and third-party ad partnerships (e.g., Amazon), it is improving ARPU and driving massive operating leverage.
High-intent visual discovery search behavior.
Proprietary, non-social intent data graph.
Retail ad spend migrating rapidly toward high-intent performance and shoppable formats.
Buy.
Pinterest, Inc. operates as a visual search and discovery platform in the United States, Canada, Europe, and internationally. The company's platform allows people to find ideas, such as recipes, home and style inspiration, and others; and to search, save, and shop the ideas. It also provides various advertising products to help advertisers meet users; and ad auction that allows to serve ads to users at relevant moments while optimizing business outcomes for advertisers. The company was formerly known as Cold Brew Labs Inc. and changed its name to Pinterest, Inc. in April 2012. Pinterest, Inc. was incorporated in 2008 and is headquartered in San Francisco, California.
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.
User engagement stagnates in mature markets and advertisers consolidate spending on dominant platforms like Meta and Google, leaving Pinterest as a niche player with compressed margins.
MAU declines in core North American markets structurally limit absolute impression volume.
Advertisers retreat to dominant performance networks, stranding Pinterest as experimental spend.
投資判断を弱める5つの変化です。
Top-line deceleration would reveal sluggish ad pricing power and unsuccessful third-party commerce partnerships, indicating that user engagement is failing to translate into sustainable commercial ad monetization.
現在:15.8% for the period ended 2025-12-31
警戒条件Decelerating below 10.0% over a 12-month period
High-intent visual discovery search behavior.
Proprietary, non-social intent data graph.
Deep e-commerce platform integrations.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Unavailable
The highlighted base cell is anchored to composite fair-value midpoint ($21.14). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $282.0M after capex $42.2M, with terminal value at 55.5% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Enhanced ad targeting drives ARPU convergence with larger social peers. As revenue scales against a disciplined fixed-cost base, operating margins rapidly expand past 25%.
Hold long if EPS tracks above $2.23 and operating margins expand toward 25%. Re-evaluate thesis if ARPU flatlines and buybacks fail to outpace SBC dilution.
Hold long if EPS tracks above $2.23 and operating margins expand toward 25%. Re-evaluate thesis if ARPU flatlines and buybacks fail to outpace SBC dilution.
Hold long if EPS tracks above $2.23 and operating margins expand toward 25%. Re-evaluate thesis if ARPU flatlines and buybacks fail to outpace SBC dilution.
Hold long if EPS tracks above $2.23 and operating margins expand toward 25%. Re-evaluate thesis if ARPU flatlines and buybacks fail to outpace SBC dilution.
Warning level: Decelerating below 10.0% over a 12-month period. Top-line deceleration would reveal sluggish ad pricing power and unsuccessful third-party commerce partnerships, indicating that user engagement is failing to translate into sustainable commercial ad monetization.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 売上高 | 4,221,767,000 |
|---|---|
| 売上原価 | 841,521,000 |
| 売上総利益 | 3,380,246,000 |
| 営業費用 | 3,060,363,000 |
| 営業利益 | 319,883,000 |
| 営業外項目および税金 | 96,972,000 |
| 純利益 | 416,855,000 |
| 総資産 | 5,492,132,000 |
|---|---|
| 現金 | 969,342,000 |
| 流動資産 | 3,555,737,000 |
| 負債合計 | 746,894,000 |
| 流動負債 | 465,473,000 |
| 株主資本 | 4,745,238,000 |
2026-05-19の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-12-31 | 28億 | -5518.8万 | -9604.7万 | 4.7億 | 4.4億 | 2898.4万 | 4648.9万 | 5億 | 1.6億 | — | — | — | — | — | — | 16.1億 | 2.3億 | -3.6% | — | 10.2% | — |
| 2023-12-31 | 30.6億 | -1億 | -3561万 | 6.1億 | 6億 | 806.3万 | 2150.9万 | 6.5億 | 8.4億 | — | — | — | — | — | — | 13.6億 | 2億 | -4.1% | — | 10.4% | — |
| 2024-12-31 | 36.5億 | 2億 | 18.6億 | 9.6億 | 9.4億 | 2460.6万 | 2126.6万 | 7.7億 | 9.9億 | — | — | — | — | — | — | 11.4億 | 1.9億 | 4.9% | — | 11.4% | — |
| 2025-12-31 | 42.2億 | 3.5億 | 4.2億 | 12.8億 | 12.5億 | 3237.5万 | 2515.1万 | 8.8億 | 13.3億 | — | — | — | — | — | — | 9.7億 | 2.6億 | 7.6% | — | 10.4% | — |
PINS trades at 8.4x forward earnings against a peer median of 23.3x; EV/EBITDA of 31.7x against a peer median of 26.7x; 6 peers.
Normal phase. The company has shifted from aggressive R&D to scaling operating leverage and returning capital via buybacks.
Retail ad spend migrating rapidly toward high-intent performance and shoppable formats.
Cyclical macro contraction compressing digital brand awareness budgets.
Normal phase. The company has shifted from aggressive R&D to scaling operating leverage and returning capital via buybacks.
Standard initial allocation weighting.
Exit if structural thesis falsifies via operating margin expansion falling short of the 200 bps annualized requirement.
Buy. Current pricing ignores the underlying cash flow generation power masked by SBC. Share repurchases now functionally protect the mature compounder transition, yielding a 12.69% upside to conservative intrinsic value.
Model spread highlights a major inflection: trailing models heavily penalize past unprofitability, while forward and owner-earnings approaches point to robust, derisked cash flow visibility.
Buy. Current pricing ignores the underlying cash flow generation power masked by SBC. Share repurchases now functionally protect the mature compounder transition, yielding a 12.69% upside to conservative intrinsic value.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Amazon integration fails to drive modeled yield improvements, capping ARPU ceilings.
Insufficient operating margin leverage would confirm that heavy engineering expenses and marketing overhead outpace revenue gains, stalling the transition toward mature software profitability and impairing cash generation.
現在:7.6% for the period ended 2025-12-31
警戒条件Failing to expand by at least 200 bps over a 24-month period
A sharp contraction in bottom-line profit margins would undermine expected annual per-share earnings growth, prompting valuation multiple de-ratings as investors lose confidence in management's cost discipline.
現在:9.9% for the period ended 2025-12-31
警戒条件Falling below 5.0% over a 12-month period
A severe reduction in cash flow relative to accounting net income would expose underlying earnings distortions and dilute real shareholder cash yields after accounting for equity compensation and dilution.
現在:3.081 as of the report's 2026-05-19 analysis date
警戒条件Falling below 1.5x over a 12-month period
Depressed capital productivity would signal that investments in product search, machine learning recommendations, and international monetization are yielding inadequate returns, degrading the platform's competitive advantage against rival digital channels.
現在:5.1% as of the report's 2026-05-19 analysis date
警戒条件Declining below 3.0% over a 12-month period
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Transition to a profitable mature compounder tracking expected margin leverage. Model heavily weights owner earnings to capture authentic cash generation over GAAP noise.
Warning level: Failing to expand by at least 200 bps over a 24-month period. Insufficient operating margin leverage would confirm that heavy engineering expenses and marketing overhead outpace revenue gains, stalling the transition toward mature software profitability and impairing cash generation.
Warning level: Falling below 5.0% over a 12-month period. A sharp contraction in bottom-line profit margins would undermine expected annual per-share earnings growth, prompting valuation multiple de-ratings as investors lose confidence in management's cost discipline.
Warning level: Falling below 1.5x over a 12-month period. A severe reduction in cash flow relative to accounting net income would expose underlying earnings distortions and dilute real shareholder cash yields after accounting for equity compensation and dilution.
Warning level: Declining below 3.0% over a 12-month period. Depressed capital productivity would signal that investments in product search, machine learning recommendations, and international monetization are yielding inadequate returns, degrading the platform's competitive advantage against rival digital channels.
| マージン |
|---|
| PINS | Pinterest Inc. | $10.6B | 8.4x | 2.4x | 31.7x | — | — |
| GOOGL | Alphabet Inc. | 27.5x | 11.4x | 29.6x | 38.9% | 36.1% | |
| GOOG | Alphabet Inc. Class C | 27.2x | 11.3x | 29.3x | 38.9% | 36.1% | |
| META | Meta Platforms Inc. | 16.9x | 7.2x | 14.2x | 32.9% | 40.6% | |
| MTCH | Match Group Inc. | 8.5x | 2.4x | 10.2x | — | 27.4% | |
| NFLX | Netflix Inc. | 23.3x | 8.1x | 26.7x | 48.5% | 32.3% |
