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
已分析: 2026-05-19下次更新: 2026-08-19Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
股价
$18.84
▲ +2.39 (+12.69%)
公允价值
$21
$12–$31
评级
买入
confidence 82/100
上行空间
+12.7%
upside to fair value
安全边际
$18.05
MoS level · 15%
市值
$10.6B
P/E fwd 8.4
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 看空情景

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.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
营业收入—$2.80B$3.06B$3.65B$4.22B+10.8%
毛利—$2.12B$2.37B$2.90B$3.38B+12.3%
营业利润—$-101.7M$-125.7M$179.8M$319.9M—
净利润—$-96.0M$-35.6M$1.86B$416.9M—
每股收益（摊薄）$0.46$-0.14$-0.05$2.67—+55.2%
EBITDA—$-55.2M$-104.2M$201.1M$345.0M—
研发—$949.0M$1.07B$1.24B$1.43B+10.7%
销售管理费用—$1.28B$1.42B$1.48B$1.63B+6.3%

质量评分

OCF / 净利润
3.08×
>1 表示盈利质量高
会计质量门槛
Fail
经行业调整门槛
ROIC
5.1%
投入资本回报率
第 3 节

Numbers analysis

现金流

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.

资本配置

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

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
MARGINS FAQ

PINS margins questions

  1. PINS (PINS)'s margin set covers gross margin, operating margin, net margin, and free-cash-flow margin. The five-year trajectory is plotted so the reader can separate cyclical noise from secular trend.

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