Pinterest, Inc. — PINS

Close PriceMarket CapP/E RatioForward P/E RatioImplied Growth*Implied Forward Growth*DividendP/B Ratio
$20.27$12.99B33.29.317.0%3.6%-2.8

Latest Headlines

Revenue & Net Income

Revenue & Net Income
Date Revenue Net_Income EPS Last_Updated Revenue_Change Net_Income_Change EPS_Change
0 2020-12-31 $1,693M $-128M $-0.22 2024-02-08 22:12:20 N/A N/A N/A
1 2021-12-31 $2,803M $-96M $0.49 2026-04-15 21:59:12 65.6% -25.2% -322.7%
2 2022-12-31 $2,803M $-96M $-0.14 2026-04-15 21:59:12 0.0% 0.0% -128.6%
3 2023-12-31 $3,055M $-36M $-0.05 2026-04-15 21:59:12 9.0% -62.9% -64.3%
4 2024-12-31 $3,646M $1,862M $2.74 2026-04-15 21:59:12 19.3% -5329.2% -5580.0%
5 2025-12-31 $4,222M $417M $2.74 2026-04-15 21:59:12 15.8% -77.6% 0.0%
6 TTM 2025-12-31 $4,222M $417M $0.61 2026-02-16 08:47:32 0.0% 0.0% -77.7%

EPS

EPS

Forecasts

Revenue/Net Income Forecast EPS Forecast

Y/Y % Change

Revenue YoY Change EPS YoY Change
YoY Growth Rates

PINS Year-over-Year Growth

  2020 2021 2022 2023 2024 2025 2026 2027 Average
Revenue Growth (%) 65.6% 0.0% 9.0% 19.3% 15.8% 13.0% 12.4% 19.3%
Revenue Analysts (#) 0 0 0 0 0 0 10 10
EPS Growth (%) -25.2% 0.0% -62.9% -5329.2% -77.6% 173.6% 16.9% -757.8%
EPS Analysts (#) 0 0 0 0 0 0 11 11

Expenses

Revenue vs Expenses
Year Revenue ($) Cost of Revenue ($) R&D ($) Sales & Marketing ($) G&A ($) SG&A ($) Facilities / D&A ($)
2022 $2.8B $632.1M $949.0M $933.1M $343.5M $1.3B $46.5M
2023 $3.1B $667.3M $1.1B $911.2M $512.4M $1.4B $21.5M
2024 $3.6B $729.1M $1.2B $1.0B $463.7M $1.5B $21.3M
2025 $4.2B $816.4M $1.4B $1.2B $466.2M $1.6B $25.2M
TTM $4.2B $816.4M $1.4B $1.2B $466.2M $1.6B $25.2M
Expenses % of Revenue
Year Revenue Change (%) Cost of Revenue Change (%) R&D Change (%) Sales & Marketing Change (%) G&A Change (%) SG&A Change (%) Facilities / D&A Change (%)
2023 9.01 5.56 12.59 -2.35 49.15 11.51 -53.73
2024 19.35 9.27 16.11 11.04 -9.51 3.64 -1.13
2025 15.79 11.97 15.06 15.31 0.55 10.67 18.27
TTM 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No unmapped expenses.

Balance Sheet

Balance Sheet
  Metric Value
0 Total Assets $5,515M
1 Cash $1,132M
2 Total Liabilities $690M
3 Total Debt $205M
4 Total Equity $4,825M
5 Debt to Equity Ratio 0.04

EPS & Dividend

EPS & Dividend

Valuation

Valuation
Share Price Treasury Yield Estimates Fair Value (P/E) Fair Value (P/S) Current P/S Current P/E
$20.27 4.3% Nicks Growth: 11%
Nick's Expected Margin: 8%
FINVIZ Growth: 15%
Nicks: 19
Finviz: 28
Nick's: 1.533 3.1 33.2
Basis Year Nicks Valuation Nicks vs Share Price Finviz Valuation Finviz vs Share Price
$0.61 EPS TTM $11.69 -42.3% $17.32 -14.6%
$1.78 EPS 2026 $34.10 68.2% $50.53 149.3%
$2.08 EPS 2027 $39.85 96.6% $59.05 191.3%

Implied Growth

Implied Growth
Average Median Std Dev Current Percentile
TTM Forward TTM Forward TTM Forward TTM Forward TTM Forward
Timeframe
1 Year 7.55% 8.27% 6.77% 8.91% 4.53% 3.42% 16.11% 2.76% 94.3% 14.8%
3 Years 7.55% 8.27% 6.77% 8.91% 4.53% 3.42% 16.11% 2.76% 94.3% 14.8%
5 Years 7.55% 8.27% 6.77% 8.91% 4.53% 3.42% 16.11% 2.76% 94.3% 14.8%
10 Years 7.55% 8.27% 6.77% 8.91% 4.53% 3.42% 16.11% 2.76% 94.3% 14.8%

← Back