investorscraft@gmail.com

Intrinsic Value of Instacart (Maplebear Inc.) (CART)

Previous Close$47.99
Intrinsic Value
Upside potential
Previous Close
$47.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (CIK: 0001579091), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount