investorscraft@gmail.com

Intrinsic Value of Coupang, Inc. (CPNG)

Previous Close$16.40
Intrinsic Value
Upside potential
Previous Close
$16.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.8NaN
Revenue, $20583NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m20695NaN
Operating income, $m-112NaN
EBITDA, $m119NaN
Interest expense (income), $mNaN
Earnings before tax, $m-93NaN
Tax expense, $m-1NaN
Net income, $m-92NaN

BALANCE SHEET

Cash and short-term investments, $m3686NaN
Total assets, $m9513NaN
Adjusted assets (=assets-cash), $m5827NaN
Average production assets, $m1589NaN
Working capital, $m768NaN
Total debt, $m667NaN
Total liabilities, $m7099NaN
Total equity, $m2414NaN
Debt-to-equity ratio0.276NaN
Adjusted equity ratio-0.196NaN

CASH FLOW

Net income, $m-92NaN
Depreciation, amort., depletion, $m231NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m565NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-811NaN
Free cash flow, $m1377NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m768
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount