PINS

$19.32

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 12.00% trendline growth.
Want to create your own valuation? Create a free account.
$57.21

With 20% Margin of Safety (MoS):

$45.77
▲ 136.89% upside
Capital Efficiency
Average Quarterly ROIC
20.52%
Cost of Capital (estimated)7%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
93
BullishWeighted across 6 signals
DCF Discount
136.9% discount to price
100
FCF Yield
8.9% trailing FCF yield
100
ROIC vs WACC
ROIC 20.5% vs WACC 7.0% (2.9x)
100
Net Debt / FCF
Net cash position
100
Buybacks
Share count growing
30
FCF CAGR (5Y)
102.5% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: Buybacks.
Narrative Score
28
Broken
Weighted across 6 recent drivers · Last 30 days+1 vs previousVs 6-Month Baseline: Below Avg (24th pct)
Trend: StableConfidence: 99%Updated: 2h ago
Sources: 102 (News 95 · Analyst 7)
Drivers
15 regulatory scrutiny-0.9
8 layoffs-0.7
66 news sentiment-0.6
2 restructuring-0.2
Earnings beat+0.1
2 downgrade headlines-0.0
Other Metrics
P/E6.6
Profit Margin49.0%
Owner Earnings$2.04b
One Dollar Premise0.00%
Debt/Equity0.13
Current Ratio8.57
PEG2.094
Free Cash Flow (in millions)
20172018201920202021202220232024
-$62-$38$34$46$762$498$621$1,172
How Intrinziq Estimates Fair Value

Intrinziq estimates Pinterest, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Pinterest, Inc.Communication Services

Pinterest, Inc. operates as a visual discovery engine in the United States and internationally. The company's engine allows people to find inspiration for their lives, including recipes, style and home inspiration, DIY, and others; and provides video, product, and idea pins. It shows visual machine learning recommendations based on pinners taste and interests. The company was formerly known as Cold Brew Labs Inc. and changed its name to Pinterest, Inc. in April 2012. Pinterest, Inc. was incorporated in 2008 and is headquartered in San Francisco, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.