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
Analiz edildi: 2026-05-19Sonraki güncelleme: 2026-08-19Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Fiyat
$18.84
▲ +2.39 (+12.69%)
Gerçeğe uygun değer
$21
$12–$31
Tavsiye
Al
confidence 82/100
Yükseliş potansiyeli
+12.7%
upside to fair value
Güvenlik Marjı
$18.05
MoS level · 15%
Piyasa Değeri
$10.6B
P/E fwd 8.4
İngilizce yedekTR
Çeviri yapılırken İngilizce kaynak gösteriliyor
Bu rapor henüz çevrilmedi. Çeviri kuyruğu yetiştiğinde birkaç dakika sonra sayfayı yenileyin.

§1 Yönetici özeti

  • 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 Olumsuz senaryo

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.

Bu tezin bozulabileceği yollar

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
İzlenecek erken uyarı sinyalleri
MetrikMevcutTetikleme eşiği
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 Mali geçmiş

Gelir tablosu — son altı dönem
KalemT−0T−1T−2T−3T−4CAGR
Dönem2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Gelir$2.80B$3.06B$3.65B$4.22B+10.8%
Brüt kâr$2.12B$2.37B$2.90B$3.38B+12.3%
Faaliyet kârı$-101.7M$-125.7M$179.8M$319.9M
Net kâr$-96.0M$-35.6M$1.86B$416.9M
EPS (sulandırılmış)$0.46$-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%

Kalite puanları

OCF / Net kâr
3.08×
>1 yüksek kazanç kalitesini gösterir
Muhasebe kalitesi kapısı
Fail
Sektöre göre ayarlanmış kapı
ROIC
5.1%
Yatırılan sermaye getirisi
Bölüm 3

Numbers analysis

Nakit akışı

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.

Sermaye tahsisi

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

Bireysel aboneler — §4 ve sonrası11 bölüm daha

Tam analizi okuyun — 11 bölüm daha.

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

Kapsanan her sembol için tam rapor
24 ay tavsiye arşivi
İzleme listesi brifingleri + tavsiye değişiklik uyarıları
Herhangi bir dilde PDF + DOCX dışa aktarma
Ücretsiz denemeyi başlat
İstediğin zaman iptal edebilirsin.
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