Previous Close | $30.61 |
Intrinsic Value | $65.80 |
Upside potential | +115% |
Data is not available at this time.
Coupang, Inc. operates as a leading e-commerce platform in South Korea, leveraging a vertically integrated model to dominate the online retail sector. The company’s core revenue streams include direct sales, third-party marketplace fees, and subscription services like Rocket WOW, which offers fast delivery and exclusive benefits. Coupang’s logistics network, powered by proprietary technology and fulfillment centers, ensures next-day or same-day delivery, setting it apart in a highly competitive market. The company also diversifies into adjacent sectors such as digital payments (Coupang Pay) and grocery delivery (Coupang Eats), reinforcing its ecosystem. With a strong focus on customer experience and operational efficiency, Coupang has cemented its position as South Korea’s largest e-commerce player, outpacing traditional retailers and global competitors. Its aggressive expansion into fintech and fresh grocery delivery further solidifies its market leadership and long-term growth potential.
Coupang reported revenue of $30.3 billion for FY 2024, reflecting robust growth in its e-commerce and ancillary services. Net income stood at $154 million, marking a significant improvement in profitability, while diluted EPS reached $0.0843. Operating cash flow was strong at $1.89 billion, supported by efficient working capital management. Capital expenditures totaled $879 million, underscoring continued investments in logistics and technology to sustain competitive advantages.
The company’s earnings power is bolstered by its scalable platform and high-margin services like advertising and subscriptions. Operating cash flow conversion remains healthy, driven by disciplined cost controls and revenue diversification. Coupang’s capital efficiency is evident in its ability to grow profitability while reinvesting in high-return initiatives, such as automation and last-mile delivery enhancements.
Coupang maintains a solid balance sheet with $5.88 billion in cash and equivalents, providing ample liquidity for growth and debt obligations. Total debt stands at $3.73 billion, reflecting manageable leverage. The company’s strong cash position and improving profitability suggest financial resilience, though ongoing capex demands warrant monitoring.
Coupang’s growth is fueled by e-commerce penetration in South Korea and expansion into high-potential adjacencies like fintech and grocery. The company does not currently pay dividends, opting instead to reinvest cash flows into market share gains and technological innovation. Future dividend potential may emerge as profitability stabilizes.
The market values Coupang for its dominant position in South Korea’s e-commerce sector and long-term ecosystem potential. Investors anticipate sustained revenue growth and margin expansion, though competitive pressures and regulatory risks remain key considerations. Valuation multiples reflect optimism about its ability to maintain leadership and monetize new services.
Coupang’s strategic advantages include its unrivaled logistics network, customer-centric approach, and diversified revenue streams. The outlook remains positive, with growth initiatives in fintech and grocery likely to drive future earnings. However, execution risks and macroeconomic headwinds in South Korea could pose challenges. The company is well-positioned to capitalize on digital commerce trends, but sustained innovation will be critical.
10-K, investor presentations
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 |