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)
$13.55
Method range
$8.15 – $72.98
median $19.60
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 | $13.55 | -36.76% |
| Exit multiple | $72.98 | +240.72% |
| Analyst target | $25.66 | +19.79% |
| Graham number | $8.15 | -61.97% |
- Forward DCF$13.55
- Exit multiple$72.98
- Analyst target$25.66
- Graham number$8.15
Stock price
$21.42
FCF / share (TTM)
$0.49
3Y FCF CAGR
17.4%
Fair value @ hist. growth
$23.48
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
16.2%
per year over your projection horizon
Margin of safety 8.8% vs hist-growth DCF
Historical 3Y CAGR
17.4%
Your model implies
16.2%
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% | 12.7% | 11.8% | 10.8% | 9.7% | 8.4% |
| 8.1% | 15.2% | 14.4% | 13.6% | 12.7% | 11.7% |
| 9.1% | 17.5% | 16.9% | 16.2% | 15.4% | 14.6% |
| 10.1% | 19.7% | 19.1% | 18.5% | 17.8% | 17.1% |
| 11.1% | 21.7% | 21.2% | 20.7% | 20.1% | 19.5% |
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
0.31
Low vs growth
Net cash
$707M
Total debt − cash
Beta
0.90
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