Back to CPNG Overview
NYQ · Valuation Lab
CPNG
Coupang, Inc.
Last$16.00
Market cap28.8B
EV/EBITDA44.6x
Intrinsic value
$4.90
MoS -226.5% · Overvalued
Assuming 1.0% FCF margin and 7.5% Y1–5 growth.
Upside to price
EV (DCF)7.1B
Terminal share57%
Expected IV$8.10
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 57% of EV
PV of stage FCFs3.1B
PV of terminal value4B
Enterprise value7.1B
Net cash / (debt)905M
Equity value8B
Intrinsic value / share$4.90
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 37.8B | 377.6M | 346.4M | 91.7% |
| Y2 | 40.6B | 406M | 341.6M | 84.1% |
| Y3 | 43.6B | 436.4M | 336.8M | 77.2% |
| Y4 | 46.9B | 469.2M | 332.1M | 70.8% |
| Y5 | 50.4B | 504.3M | 327.5M | 64.9% |
| Y6 | 52.4B | 523.5M | 311.8M | 59.6% |
| Y7 | 54.3B | 543.4M | 296.9M | 54.6% |
| Y8 | 56.4B | 564M | 282.7M | 50.1% |
| Y9 | 58.5B | 585.5M | 269.1M | 46.0% |
| Y10 | 60.8B | 607.7M | 256.2M | 42.2% |
| Terminal | — | — | 4B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.