Valuation Pinterest, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 12:46:08 18/08/26 am AEST			5-day change	1st Jan Change
19.99 ^BRL	+1.32%		+0.96%	-16.01%

07/08	Pinterest, Inc. Announces Appointment of Renee Jewell as Chief Accounting Officer, Effective August 26, 2026	CI
05/08	UBS Adjusts Price Target on Pinterest to $33 From $30, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,707	16,467	24,978	19,599	17,490	13,065	-	-
Change	-	-30.54%	51.68%	-21.54%	-10.76%	-25.3%	-	-
Enterprise Value (EV) ¹	21,227	13,769	22,467	17,086	15,023	11,921	11,108	10,014
Change	-	-35.13%	63.17%	-23.95%	-12.07%	-20.65%	-6.81%	-9.85%
P/E	79x	-173x	-741x	10.9x	42.4x	53.3x	29.4x	22.1x
PBR	7.86x	5.05x	8.13x	3.62x	3.63x	3.93x	3.15x	2.54x
PEG	-	1x	11.5x	-0x	-0.5x	-1.8x	0.4x	0.7x
Capitalization / Revenue	9.2x	5.88x	8.18x	5.38x	4.14x	2.66x	2.35x	2.11x
EV / Revenue	8.23x	4.91x	7.35x	4.69x	3.56x	2.43x	2x	1.62x
EV / EBITDA	26.1x	31.2x	32.9x	16.6x	11.8x	8.09x	6.54x	5.1x
EV / EBIT	65.1x	-135x	-179x	95x	47x	44.3x	23.2x	15.4x
EV / FCF	28.5x	31.3x	37.1x	18.2x	12x	9.44x	7.16x	5.79x
FCF Yield	3.5%	3.2%	2.69%	5.5%	8.33%	10.6%	14%	17.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.46	-0.14	-0.05	2.67	0.61	0.4327	0.7852	1.044
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,578	2,803	3,055	3,646	4,222	4,909	5,550	6,188
EBITDA ¹	814.4	441.9	683.5	1,032	1,270	1,474	1,698	1,962
EBIT ¹	326.2	-101.7	-125.7	179.8	319.9	269	478	650.2
Net income ¹	316.4	-96.05	-35.61	1,862	416.9	247.1	454.7	616.7
Net Debt ¹	-2,480	-2,698	-2,511	-2,513	-2,467	-1,144	-1,956	-3,050
Reference price ²	36.35	24.28	37.04	29.00	25.89	23.07	23.07	23.07
Nbr of stocks (in thousands)	652,197	678,231	674,359	675,826	675,558	566,313	-	-
Announcement Date	3/2/22	6/2/23	8/2/24	6/2/25	12/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETFLIX, INC.	21.81x	6.45x	19.38x	-.--%	325B
UBER TECHNOLOGIES, INC.	23.15x	2.72x	13.83x	-.--%	155B
AIRBNB, INC.	34.79x	6.9x	19.41x	-.--%	109B
SK SQUARE CO., LTD.	2.98x	94.15x	2.22x	0.13%	108B
SPOTIFY TECHNOLOGY S.A.	36.29x	4.22x	27.9x	-.--%	105B
DOORDASH, INC.	84.95x	5x	23.86x	-.--%	94.03B
PROSUS N.V.	10.34x	7.81x	91.18x	0.65%	91.49B
NASPERS LIMITED	8.41x	2.71x	58.75x	0.75%	36.66B
ETERNAL LIMITED	194.88x	2.9x	84.58x	-.--%	30.62B
Average	46.40x	14.76x	37.90x	0.17%	117.21B
Weighted average by Cap.	32.06x	14.42x	27.56x	0.1%