Discounted Cash Flow
Pinterest, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $472.9m | $-130.0m | $-144.1m | -27.5% | — |
| 2018 | $755.9m (59.9%) | $-63.0m (51.6%) | $-82.6m (42.7%) | -8.3% (69.7%) | — |
| 2019 | $1.1b (51.2%) | $-1.4b (-2061.8%) | $-33.1m (59.9%) | -119.1% (-1330.0%) | $-3.24 |
| 2020 | $1.7b (48.1%) | $-128.3m (90.6%) | $11.4m (134.5%) | -7.6% (93.6%) | $-0.22 (93.2%) |
| 2021 | $2.6b (52.3%) | $316.4m (346.6%) | $743.9m (6410.9%) | 12.3% (261.9%) | $0.49 (322.7%) |
| 2022 | $2.8b (8.7%) | $-96.0m (-130.4%) | $440.2m (-40.8%) | -3.4% (-127.9%) | $-0.14 (-128.6%) |
| 2023 | $3.1b (9.0%) | $-35.6m (62.9%) | $-35.6m (-108.1%) | -1.2% (66.0%) | $-0.05 (62.3%) |
| 2024 | $3.6b (19.3%) | $1.9b (5329.2%) | $940.0m (2739.7%) | 51.1% (4481.4%) | $2.74 (5296.9%) |
| 2025 | $4.2b (15.8%) | $416.9m (-77.6%) | $1.3b (33.2%) | 9.9% (-80.7%) | $0.62 (-77.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.