Pinterest, Inc.
-$365.39M- Market cap
- $0.00
- Debt
- +$603.95M
- Cash
- −$969.34M
Capital structure 0% equity / 100% debt
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $0.00 · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2023 ·
Decision snapshot: PINS stock price at discount vs SWX $20.40 current versus $25.22 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at SWX's multiple
Implied fair value · at PINS's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: PINS FY 2025 (ended Dec 31, 2025) · SWX FY 2023 (ended Dec 31, 2023). Fiscal years are not aligned.
Trendline
Seven fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 0% equity / 100% debt
Capital structure 58% equity / 42% debt · EV / Revenue 2.01x · EV / EBITDA 13.75x
SWX carries the larger enterprise value at $10.93B against -$365.39M.
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Pinterest, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Southwest Gas Holdings, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.13x
1.41x
Net debt / EBITDA
Leverage against operating earnings
-0.78x
5.72x
Cash and equivalents
Liquid reserves on the balance sheet
$969.34M
$106.54M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Meta Platforms, Inc.
PINS vs META
Snap Inc
PINS vs SNAP
Alphabet Inc.
PINS vs GOOGL
AMAZON COM INC
PINS vs AMZN
MICROSOFT CORP
PINS vs MSFT
NISOURCE INC.
PINS vs NI
ONE Gas, Inc.
PINS vs OGS
Northwest Natural Holding Co
PINS vs NWN
ATMOS ENERGY CORP
PINS vs ATO
UGI CORP /PA/
PINS vs UGI
$603.95M
$4.65B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.