investorscraft@gmail.com

Intrinsic ValuePinterest, Inc. (PINS)

Previous Close$22.12
Intrinsic Value
Upside potential
Previous Close
$22.12

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

Pinterest, Inc. operates as a visual discovery engine in the digital advertising and social commerce space, enabling users to discover and save ideas across lifestyle categories such as home decor, fashion, and food. The company generates revenue primarily through performance-based advertising, where advertisers pay for user engagement such as clicks or impressions. Its platform serves as a bridge between inspiration and action, catering to both individual users and businesses seeking targeted audiences. Pinterest differentiates itself from traditional social media platforms by focusing on intent-driven discovery rather than social networking, positioning it uniquely in the competitive digital ad market. The company has carved out a niche among advertisers looking to reach users with high commercial intent, particularly in retail, CPG, and home improvement sectors. Its global user base and scalable ad-tech infrastructure provide a foundation for sustained monetization growth.

Revenue Profitability And Efficiency

Pinterest reported $3.65 billion in revenue for FY 2024, with net income of $1.86 billion, reflecting strong monetization of its user base. The company's diluted EPS of $2.67 demonstrates improved profitability, supported by operating cash flow of $964.6 million. Capital expenditures were modest at $24.6 million, indicating capital-efficient growth. These metrics suggest effective scaling of its advertising platform with disciplined cost management.

Earnings Power And Capital Efficiency

The company's substantial net income relative to revenue (51% margin) highlights strong earnings power. With operating cash flow nearly matching net income, Pinterest demonstrates high-quality earnings conversion. The minimal capital expenditures relative to cash flow underscore the asset-light nature of its platform business, allowing for strong free cash flow generation and potential reinvestment in growth initiatives.

Balance Sheet And Financial Health

Pinterest maintains a robust balance sheet with $1.14 billion in cash and equivalents against only $185.8 million in total debt, providing significant financial flexibility. The near debt-free position and substantial cash reserves position the company well for strategic investments or potential acquisitions while weathering economic uncertainties.

Growth Trends And Dividend Policy

While Pinterest has achieved strong profitability growth, it currently maintains a zero dividend policy, opting to reinvest cash flows into platform development and international expansion. The company's revenue growth trajectory suggests it is successfully scaling its advertising business, particularly in monetizing international users and developing commerce capabilities on its platform.

Valuation And Market Expectations

The market appears to be valuing Pinterest's transition to profitability and its unique position in the digital advertising ecosystem. The company's valuation likely reflects expectations for continued user engagement growth and improved monetization, particularly in international markets where growth potential remains significant.

Strategic Advantages And Outlook

Pinterest's key strategic advantage lies in its intent-driven platform that captures users at the discovery phase of the shopping journey. The outlook remains positive as the company leverages AI for better content recommendations and shopping experiences. Challenges include competition for digital ad dollars and the need to sustain user growth while improving monetization rates, particularly outside the U.S. market.

Sources

Company FY 2024 financial statements, SEC filings (CIK: 0001506293)

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