Valuation Coupang, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-16 EST			5-day change	1st Jan Change
21.13 ^USD	-0.56%		-7.08%	-10.43%

12-29	Top Midday Stories: DigitalBridge to Be Acquired by SoftBank; Ultragenyx's Brittle Bone Disease Drug Studies Miss Primary Endpoints	MT
12-29	Sector Update: Consumer Stocks Mixed Premarket Monday	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	51,457	26,041	28,944	39,539	38,597	38,597	-
Change	-	-49.39%	11.15%	36.6%	-2.38%	0%	-
Enterprise Value (EV) ¹	48,602	23,198	24,715	35,193	33,296	32,048	30,350
Change	-	-52.27%	6.54%	42.39%	-5.39%	-3.75%	-5.3%
P/E ratio	-27.2x	-294x	21.6x	275x	126x	46.6x	25.7x
PBR	19.2x	10.8x	7.09x	9.65x	7.85x	6.67x	5.3x
PEG	0.3x	3.1x	-0x	-3.1x	1x	0x	0.3x
Capitalization / Revenue	2.8x	1.27x	1.19x	1.31x	1.11x	0.96x	0.85x
EV / Revenue	2.64x	1.13x	1.01x	1.16x	0.95x	0.8x	0.67x
EV / EBITDA	-65x	195x	33x	36.1x	28.2x	14.4x	9.97x
EV / EBIT	-40.6x	-207x	52.3x	80.7x	46.9x	23.4x	14.1x
EV / FCF	-44.8x	-89.6x	14.1x	34.6x	45.5x	23.4x	15x
FCF Yield	-2.23%	-1.12%	7.1%	2.89%	2.2%	4.28%	6.67%
Dividend per Share ²	-	-	-	-	-	-	0.0211
Rate of return	-	-	-	-	-	-	0.1%
EPS ²	-1.08	-0.05	0.75	0.08	0.1682	0.4535	0.8221
Distribution rate	-	-	-	-	-	-	2.57%
Net sales ¹	18,406	20,583	24,383	30,268	34,872	40,178	45,394
EBITDA ¹	-747.6	118.9	748	976	1,180	2,227	3,045
EBIT ¹	-1,198	-112	473	436	709.6	1,369	2,147
Net income ¹	-1,543	-92.04	1,360	154	310.3	931.2	1,562
Net Debt ¹	-2,855	-2,843	-4,229	-4,346	-5,301	-6,549	-8,247
Reference price ²	29.38	14.71	16.19	21.98	21.13	21.13	21.13
Nbr of stocks (in thousands)	1,751,442	1,770,298	1,787,787	1,798,859	1,826,648	1,826,648	-
Announcement Date	3/2/22	2/28/23	2/27/24	2/25/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COUPANG, INC.	125.65x	0.95x	28.21x	-.--%	38.6B
AMAZON.COM, INC.	33.83x	3.49x	14.87x	-.--%	2,556B
JD.COM, INC.	13.63x	0.13x	8.58x	3.27%	41.01B
WAYFAIR INC.	-75.88x	1.32x	22.78x	0.01%	14.99B
ALLEGRO.EU S.A.	21.03x	2.85x	10.08x	-.--%	8.76B
FSN E-COMMERCE VENTURES LIMITED	354.14x	7.34x	101.93x	-.--%	7.97B
MONOTARO CO., LTD.	35.45x	3.31x	20.99x	1.38%	7.19B
ETSY, INC.	45.31x	2.63x	10.48x	-.--%	6.1B
OCADO GROUP PLC	4.43x	2.59x	20.46x	-.--%	3.13B
Average	61.95x	2.73x	26.49x	0.52%	298.22B
Weighted average by Cap.	35.14x	3.39x	15.27x	0.05%