Previous Close | $47.99 |
Intrinsic Value | $38.83 |
Upside potential | -19% |
Data is not available at this time.
Instacart (Maplebear Inc.) operates as a leading online grocery delivery and pickup platform in North America, connecting consumers with retailers through a technology-driven marketplace. The company generates revenue primarily through service fees, delivery charges, and advertising solutions for consumer packaged goods (CPG) brands. Its platform integrates with over 1,400 retail partners, enabling same-day delivery and pickup services across a vast network of stores, positioning it as a critical intermediary in the rapidly growing e-grocery sector. Instacart’s market position is reinforced by its first-mover advantage, scalable logistics infrastructure, and data-driven personalization, which enhance customer retention and retailer partnerships. While facing competition from Amazon Fresh, Walmart, and DoorDash, Instacart differentiates itself through exclusive retail collaborations and a asset-light model that minimizes capital intensity. The company’s advertising segment has emerged as a high-margin growth driver, leveraging its rich transactional data to offer targeted promotions for CPG brands.
Instacart reported $3.38 billion in revenue for FY 2024, with net income of $457 million, reflecting a net margin of approximately 13.5%. The company’s operating cash flow of $687 million underscores strong cash generation, supported by disciplined cost management and high-margin advertising revenue. Capital expenditures were modest at $64 million, indicating an asset-light model that prioritizes scalability over heavy infrastructure investment.
Diluted EPS stood at $1.58, demonstrating robust earnings power despite competitive pressures. The company’s capital efficiency is evident in its high operating cash flow conversion, which funds growth initiatives without significant debt reliance. Instacart’s ability to monetize its platform through multiple revenue streams (transaction fees, advertising) enhances its return on invested capital.
Instacart maintains a strong balance sheet, with $1.43 billion in cash and equivalents and minimal total debt of $26 million. This liquidity position provides flexibility for strategic investments or share repurchases. The absence of a dividend suggests a focus on reinvesting cash flows into growth opportunities or maintaining financial resilience.
Instacart’s growth is driven by expanding retailer partnerships, advertising revenue, and geographic penetration. The company has not instituted a dividend, opting instead to retain earnings for market expansion and technology enhancements. Its asset-light model allows for scalable growth without proportional increases in capital intensity.
The market likely values Instacart on its ability to sustain profitability while capturing a larger share of the e-grocery market. Key valuation drivers include advertising revenue growth, margin stability, and competitive positioning against larger rivals. Investors may also focus on the company’s potential for international expansion or vertical integration.
Instacart’s strategic advantages include its first-mover status, retailer partnerships, and data-driven advertising platform. The outlook hinges on maintaining growth in high-margin segments while navigating competition. Long-term success will depend on technological innovation, such as AI-driven personalization, and potential expansion into adjacent services like meal kits or convenience delivery.
Company filings (CIK: 0001579091), FY 2024 financial data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |