Pinterest, Inc. — PINS

Close PriceMarket CapP/E RatioForward P/E RatioImplied Growth*Implied Forward Growth*DividendP/B Ratio
$20.05$11.23B41.88.919.8%3.3%-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 2026-05-29 09:13:40 65.6% -25.2% -322.7%
2 2022-12-31 $2,803M $-96M $-0.14 2026-05-29 09:13:40 0.0% 0.0% -128.6%
3 2023-12-31 $3,055M $-36M $-0.05 2026-05-29 09:13:40 9.0% -62.9% -64.3%
4 2024-12-31 $3,646M $1,862M $2.74 2026-05-29 09:13:40 19.3% -5329.2% -5580.0%
5 2025-12-31 $4,222M $417M $2.74 2026-05-29 09:13:40 15.8% -77.6% 0.0%
6 TTM 2026-03-31 $4,374M $334M $0.48 2026-05-11 09:14:20 3.6% -19.8% -82.5%

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% 15.2% 12.6% 19.6%
Revenue Analysts (#) 0 0 0 0 0 0 34 34
EPS Growth (%) -25.2% 0.0% -62.9% -5329.2% -77.6% 156.0% 18.0% -760.1%
EPS Analysts (#) 0 0 0 0 0 0 24 24

Forward Estimate History

How the next-FY EPS and revenue estimates have drifted over time. One line per fiscal year – past lines end when that FY became current.

Forward EPS projection history by FY Forward revenue projection history by FY

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 $4.4B $852.7M $1.5B $1.2B $464.1M $1.7B $28.1M
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 3.61 4.45 3.44 5.48 -0.45 3.79 11.84
No unmapped expenses.

Balance Sheet

Balance Sheet
  Metric Value
0 Total Assets $4,645M
1 Cash $378M
2 Total Liabilities $1,795M
3 Total Debt $1,205M
4 Total Equity $2,851M
5 Debt to Equity Ratio 0.42

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
$20.05 4.5% Nicks Growth: 11%
Nick's Expected Margin: 8%
FINVIZ Growth: 16%
Nicks: 19
Finviz: 30
Nick's: 1.508 2.6 41.8
Basis Year Nicks Valuation Nicks vs Share Price Finviz Valuation Finviz vs Share Price
$0.48 EPS TTM $9.05 -54.9% $14.60 -27.2%
$1.90 EPS 2026 $35.92 79.1% $57.95 189.0%
$2.25 EPS 2027 $42.37 111.3% $68.36 241.0%

Implied Growth

Implied Growth
Average Median Std Dev Current Percentile
TTM Forward TTM Forward TTM Forward TTM Forward TTM Forward
Timeframe
1 Year 9.01% 7.63% 7.03% 7.81% 5.66% 3.59% 20.16% 3.61% 98.3% 27.3%
3 Years 9.01% 7.63% 7.03% 7.81% 5.66% 3.59% 20.16% 3.61% 98.3% 27.3%
5 Years 9.01% 7.63% 7.03% 7.81% 5.66% 3.59% 20.16% 3.61% 98.3% 27.3%
10 Years 9.01% 7.63% 7.03% 7.81% 5.66% 3.59% 20.16% 3.61% 98.3% 27.3%

← Back