|
Pinterest, Inc. (PIN) DCF Valoración
US | Communication Services | Internet Content & Information | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Pinterest, Inc. (PINS) Bundle
¿Busca evaluar el valor intrínseco de Pinterest, Inc. (PIN)? Nuestra calculadora DCF (PIN) integra datos del mundo real con características de personalización integrales, lo que le permite ajustar los pronósticos y mejorar sus opciones de inversión.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,142.8 | 1,692.7 | 2,578.0 | 2,802.6 | 3,055.1 | 3,957.4 | 5,126.3 | 6,640.5 | 8,601.8 | 11,142.5 |
| Revenue Growth, % | 0 | 48.12 | 52.31 | 8.71 | 9.01 | 29.54 | 29.54 | 29.54 | 29.54 | 29.54 |
| EBITDA | -1,333.0 | -90.0 | 353.7 | -55.2 | -125.7 | -773.1 | -1,001.5 | -1,297.3 | -1,680.5 | -2,176.9 |
| EBITDA, % | -116.65 | -5.32 | 13.72 | -1.97 | -4.11 | -19.54 | -19.54 | -19.54 | -19.54 | -19.54 |
| Depreciation | 27.8 | 37.0 | 27.5 | 46.5 | 21.5 | 63.7 | 82.5 | 106.9 | 138.4 | 179.3 |
| Depreciation, % | 2.43 | 2.19 | 1.07 | 1.66 | 0.70404 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 |
| EBIT | -1,360.8 | -127.0 | 326.2 | -101.7 | -147.2 | -817.6 | -1,059.1 | -1,371.9 | -1,777.1 | -2,302.0 |
| EBIT, % | -119.08 | -7.5 | 12.65 | -3.63 | -4.82 | -20.66 | -20.66 | -20.66 | -20.66 | -20.66 |
| Total Cash | 1,713.3 | 1,760.3 | 2,480.1 | 2,698.2 | 2,511.1 | 3,757.0 | 4,866.6 | 6,304.1 | 8,166.1 | 10,578.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 316.4 | 563.7 | 653.4 | 681.5 | 763.2 | 1,073.5 | 1,390.6 | 1,801.3 | 2,333.3 | 3,022.5 |
| Account Receivables, % | 27.68 | 33.3 | 25.34 | 24.32 | 24.98 | 27.13 | 27.13 | 27.13 | 27.13 | 27.13 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.0000000875 | 0 | 0.0000000388 | 0 | 0 | 0.0000000253 | 0.0000000253 | 0.0000000253 | 0.0000000253 | 0.0000000253 |
| Accounts Payable | 34.3 | 49.5 | 17.7 | 87.9 | 79.1 | 97.7 | 126.5 | 163.9 | 212.3 | 275.0 |
| Accounts Payable, % | 3 | 2.92 | 0.6856 | 3.14 | 2.59 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
| Capital Expenditure | -33.8 | -17.4 | -9.0 | -29.0 | -8.1 | -44.6 | -57.8 | -74.8 | -96.9 | -125.5 |
| Capital Expenditure, % | -2.96 | -1.03 | -0.35031 | -1.03 | -0.26392 | -1.13 | -1.13 | -1.13 | -1.13 | -1.13 |
| Tax Rate, % | -116.61 | -116.61 | -116.61 | -116.61 | -116.61 | -116.61 | -116.61 | -116.61 | -116.61 | -116.61 |
| EBITAT | -1,361.4 | -128.3 | 321.6 | -113.6 | -318.8 | -815.3 | -1,056.1 | -1,368.0 | -1,772.1 | -2,295.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,649.4 | -340.9 | 218.6 | -54.1 | -395.9 | -1,087.9 | -1,319.6 | -1,709.3 | -2,214.2 | -2,868.2 |
| WACC, % | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6,819.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,926 | |||||||||
| Terminal Value | -40,614 | |||||||||
| Present Terminal Value | -26,151 | |||||||||
| Enterprise Value | -32,970 | |||||||||
| Net Debt | -1,166 | |||||||||
| Equity Value | -31,805 | |||||||||
| Diluted Shares Outstanding, MM | 675 | |||||||||
| Equity Value Per Share | -47.14 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Pinterest’s financial data pre-filled to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life PINS Financials: Pre-filled historical and projected data for Pinterest, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Pinterest’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Pinterest’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based PINS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh Pinterest’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial analysis.
Why Choose This Calculator for Pinterest, Inc. (PINS)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Pinterest, Inc. (PINS).
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Pinterest’s intrinsic value and Net Present Value.
- Ready-to-Use Data: Historical and projected data provide reliable starting points for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business strategists focused on Pinterest, Inc. (PINS).
Who Should Use Pinterest, Inc. (PINS)?
- Marketers: Leverage visual content to enhance brand visibility and engagement.
- Content Creators: Utilize Pinterest to showcase your work and attract a wider audience.
- Small Business Owners: Drive traffic to your website through targeted pins and boards.
- Social Media Managers: Streamline your visual marketing strategy with Pinterest's unique platform.
- Researchers and Analysts: Explore trends and user behavior to inform your marketing strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Pinterest historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Pinterest, Inc. (PINS).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.