238.00 - 242.07
140.53 - 242.25
26.77M / 38.44M (Avg.)
25.64 | 9.39
Analyze DCF forecasts for the company and compare them with competitors.
597.91B
Better than PINS's revenue of 8.60B.
18.10%
Worse than PINS's revenue growth rate of 29.54%.
203.39B
Better than PINS's ebitda of -1.67B.
34.02%
Better than PINS's ebitda margin of -19.40%.
169.60B
Better than PINS's ebit of -1.76B.
28.36%
Better than PINS's ebit margin of -20.52%.
33.80B
Worse than PINS's depreciation of 138.43M.
334.04B
Better than PINS's total cash of 8.17B.
55.87%
Worse than PINS's cash as percentage of revenue of 94.93%.
94.80B
Worse than PINS's receivables of 2.33B.
15.85%
Better than PINS's receivables as percentage of revenue of 27.13%.
2.89B
Worse than PINS's inventories of 2.17.
0.48%
Worse than PINS's inventories as percentage of revenue of 0.00%.
15.66B
Worse than PINS's accounts payable of 212.27M.
2.62%
Worse than PINS's payables as percentage of revenue of 2.47%.
-69.29B
Better than PINS's capital expenditure of -96.90M.
-11.59%
Better than PINS's capex as percentage of revenue of -1.13%.
9.08%
Better than PINS's weighted average cost of capital (wacc) of 9.15%.
9.14%
Better than PINS's cost of equity of 9.20%.
4.26%
Better than PINS's cost of debt of 4.40%.
1.03
Worse than PINS's beta of 1.02.
12.72B
Worse than PINS's diluted shares outstanding of 674.64M.
28.50B
Worse than PINS's total debt of 196.28M.
2.49T
Better than PINS's total equity of 20.15B.
2.51T
Better than PINS's total capital of 20.35B.
1.13%
Worse than PINS's debt weighting of 0.96%.
98.87%
Worse than PINS's equity weighting of 99.04%.
143.95B
Better than PINS's ebiat of -1.76B.
95.89B
Better than PINS's unlevered free cash flow of -2.20B.
4.00%
Better than PINS's long-term growth rate of 2.00%.
2.32T
Better than PINS's terminal value of -40.67B.
1.82T
Better than PINS's enterprise value of -33.04B.
4.46B
Worse than PINS's net debt of -1.17B.
1.81T
Better than PINS's equity value of -31.87B.
142.33
Better than PINS's equity value per share of -47.25.
View analysts' price targets and recommendations, and compare them with competitors.
$187.00
Has downside compared to PINS's upside of 20.47%.
Buy
Equal to PINS's analyst recommendation of Buy.
Analyze analyst forecasts for the company and compare them with competitors.
480.76B
Better than PINS's estimated revenue of 5.51B.
163.54B
Better than PINS's estimated ebitda of -1.07B.
11.65
Better than PINS's estimated eps of 2.67.
148.20B
Better than PINS's estimated net income of 1.80B.
136.37B
Better than PINS's estimated ebit of -1.13B.
73.76B
Worse than PINS's estimated sg&a expense of 2.86B.
