Fair value (multi-method)
Four independent methods triangulate what PINS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$13.44
Method range
$8.15 – $72.59
median $19.29
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $13.44 | -40.36% |
| Exit multiple | $72.59 | +222.06% |
| Analyst target | $25.13 | +11.49% |
| Graham number | $8.15 | -63.86% |
- Forward DCF$13.44
- Exit multiple$72.59
- Analyst target$25.13
- Graham number$8.15
Stock price
$22.54
FCF / share (TTM)
$0.49
3Y FCF CAGR
17.4%
Fair value @ hist. growth
$23.28
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
17.0%
per year over your projection horizon
Margin of safety 3.2% vs hist-growth DCF
Historical 3Y CAGR
17.4%
Your model implies
17.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 17% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.1% | 13.4% | 12.5% | 11.6% | 10.5% | 9.2% |
| 8.1% | 16.0% | 15.2% | 14.4% | 13.5% | 12.5% |
| 9.1% | 18.3% | 17.7% | 17.0% | 16.2% | 15.4% |
| 10.1% | 20.5% | 19.9% | 19.3% | 18.6% | 17.9% |
| 11.1% | 22.6% | 22.0% | 21.5% | 20.9% | 20.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.30
Low vs growth
Net cash
$707M
Total debt − cash
Beta
0.89
Vs market benchmark
Frequently asked questions
Pinterest (PINS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.