|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.85 USD | +2.00% |
|
+2.67% | -13.63% |
| Mar. 05 | US House committee wants travel companies to disclose AI use for pricing | RE |
| Mar. 05 | Kroger keeps forecasts soft as new CEO bets on growth by keeping prices down | RE |
Company Valuation: Instacart (Maplebear)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,577 | 10,641 | 11,809 | 9,348 | - | - |
| Change | - | 61.79% | 10.98% | -20.84% | - | - |
| Enterprise Value (EV) 1 | 4,391 | 9,272 | 11,122 | 7,973 | 7,006 | 6,531 |
| Change | - | 111.17% | 19.96% | -28.31% | -12.14% | -6.78% |
| P/E ratio | -1.89x | 26.2x | 28.1x | 16.3x | 14.1x | 13x |
| PBR | 1.75x | 3.49x | - | 3.47x | 2.6x | 2.3x |
| PEG | 0x | -0x | 22.2x | 0.3x | 0.9x | 1.66x |
| Capitalization / Revenue | 2.16x | 3.15x | 3.16x | 2.26x | 2.07x | 1.94x |
| EV / Revenue | 1.44x | 2.74x | 2.97x | 1.93x | 1.55x | 1.35x |
| EV / EBITDA | 6.85x | 10.5x | 10.2x | 6.41x | 4.97x | 4.25x |
| EV / EBIT | -2.05x | 19x | 22.3x | 10.9x | 8.16x | 7.14x |
| EV / FCF | 8.25x | 14.9x | 12.2x | 8.15x | 6.23x | 5.74x |
| FCF Yield | 12.1% | 6.72% | 8.18% | 12.3% | 16% | 17.4% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -12.43 | 1.58 | 1.6 | 2.383 | 2.761 | 2.978 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 3,042 | 3,378 | 3,742 | 4,141 | 4,517 | 4,824 |
| EBITDA 1 | 641 | 885 | 1,087 | 1,245 | 1,410 | 1,537 |
| EBIT 1 | -2,142 | 489 | 498 | 732.3 | 858.3 | 914.2 |
| Net income 1 | -1,622 | 457 | 447 | 638.9 | 743.5 | 778.7 |
| Net Debt 1 | -2,186 | -1,369 | -687 | -1,374 | -2,342 | -2,817 |
| Reference price 2 | 23.47 | 41.42 | 44.98 | 38.85 | 38.85 | 38.85 |
| Nbr of stocks (in thousands) | 280,216 | 256,895 | 262,533 | 240,615 | - | - |
| Announcement Date | 2/13/24 | 2/25/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.3x | 1.93x | 6.41x | -.--% | 9.35B | |
| 19.03x | 5.35x | 12.24x | 1.06% | 601B | |
| 31.28x | 8.12x | 24.43x | -.--% | 415B | |
| 21.94x | 2.57x | 13.57x | -.--% | 152B | |
| 10.96x | 13.6x | 133.95x | 0.36% | 116B | |
| 36.12x | 4.53x | 28.26x | -.--% | 112B | |
| 27.09x | 5x | 14.22x | -.--% | 80.35B | |
| 69.98x | 3.94x | 19.44x | -.--% | 76.72B | |
| 8.75x | 34.29x | 7.31x | -.--% | 45.53B | |
| 8.9x | 4.23x | 44.53x | 0.5% | 40.83B | |
| Average | 25.04x | 8.35x | 30.44x | 0.19% | 164.84B | |
| Weighted average by Cap. | 25.20x | 6.98x | 26.11x | 0.42% |
Y-o-Y evolution of P/E
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)
Select your edition
All financial news and data tailored to specific country editions
