INSTACART (MAPLEBEAR) |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.45 USD | +4.36% |
|
+8.25% | +12.14% |
| Jan. 14 | Maplebear Shares Rise After BTIG Upgrade, New Coverage by Mizuho | MT |
| Jan. 14 | Mizuho Initiates Instacart at Outperform With $55 Price Target | MT |
Company Valuation: Instacart (Maplebear)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 6,577 | 11,933 | 11,933 | - |
| Change | - | 81.44% | 0% | - |
| Enterprise Value (EV) 1 | 4,391 | 10,524 | 9,757 | 8,946 |
| Change | - | 139.69% | -7.29% | -8.31% |
| P/E ratio | -1.89x | 32.4x | 28.5x | 23.4x |
| PBR | 1.75x | 4.04x | 3.35x | 2.73x |
| PEG | 0x | -0x | 2.1x | 1.1x |
| Capitalization / Revenue | 2.16x | 3.53x | 3.23x | 2.97x |
| EV / Revenue | 1.44x | 3.11x | 2.64x | 2.22x |
| EV / EBITDA | 6.85x | 12.1x | 9.75x | 7.75x |
| EV / EBIT | -2.05x | 22.8x | 19.6x | 14.8x |
| EV / FCF | 8.25x | 15.6x | 12x | 9.77x |
| FCF Yield | 12.1% | 6.4% | 8.34% | 10.2% |
| Dividend per Share 2 | - | - | - | - |
| Rate of return | - | - | - | - |
| EPS 2 | -12.43 | 1.433 | 1.631 | 1.983 |
| Distribution rate | - | - | - | - |
| Net sales 1 | 3,042 | 3,385 | 3,692 | 4,024 |
| EBITDA 1 | 641 | 871.2 | 1,001 | 1,154 |
| EBIT 1 | -2,142 | 460.7 | 496.8 | 604.3 |
| Net income 1 | -1,622 | 417.1 | 461.1 | 546 |
| Net Debt 1 | -2,186 | -1,409 | -2,176 | -2,987 |
| Reference price 2 | 23.47 | 46.45 | 46.45 | 46.45 |
| Nbr of stocks (in thousands) | 280,216 | 256,895 | 256,895 | - |
| Announcement Date | 2/13/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio (Y) | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 31.34x | 2.96x | 11.51x | -.--% | 11.43B | ||
| 17.35x | 4.59x | 11.32x | +1.27% | 429B | ||
| 42.53x | 9.43x | 33.59x | -.--% | 359B | ||
| 35.1x | 3.23x | 21.86x | -.--% | 138B | ||
| 77.31x | 5.56x | 58.64x | -.--% | 92.66B | ||
| 32.43x | 6.66x | 18.72x | -.--% | 80.5B | ||
| 11.43x | 14.62x | 233.8x | +0.32% | 80.04B | ||
| 578.61x | 6.09x | 34.35x | -.--% | 69.94B | ||
| 6.1x | 3.91x | 82.22x | +0.48% | 31.24B | ||
| 215.04x | 9.03x | 116.41x | -.--% | 28.41B | ||
| Average | 104.72x | 6.61x | 62.24x | +0.21% | 132.09B | |
| Weighted average by Cap. | 64.65x | 6.71x | 40.89x | +0.44% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CART Stock
- Valuation Instacart (Maplebear)