Valuation Coupang, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-07-18 EDT			5-day change	1st Jan Change
31.49 ^USD	+1.09%		+4.69%	+43.27%

07-07	LG H&H Launches Pet Mess Remover	MT
06-12	Coupang Suspends Select Imported Foods in Rocket Growth Over Safety Concerns	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	57,174	-	-
Change	-	-49.39%	11.15%	36.6%	44.6%	-	-
Enterprise Value (EV) ¹	48,602	23,198	24,715	35,193	52,117	50,612	48,428
Change	-	-52.27%	6.54%	42.39%	48.09%	-2.89%	-4.32%
P/E ratio	-27.2x	-294x	21.6x	275x	104x	45.7x	32.1x
PBR	19.2x	10.8x	7.09x	9.65x	11.1x	8.88x	6.78x
PEG	0.3x	3.1x	-0x	-3.1x	0x	0x	0.8x
Capitalization / Revenue	2.8x	1.27x	1.19x	1.31x	1.67x	1.44x	1.28x
EV / Revenue	2.64x	1.13x	1.01x	1.16x	1.52x	1.27x	1.09x
EV / EBITDA	-65x	195x	33x	36.1x	35.4x	21.9x	15.6x
EV / EBIT	-40.6x	-207x	52.3x	80.7x	50.7x	28.2x	19.8x
EV / FCF	-44.8x	-89.6x	14.1x	34.6x	40.4x	23.2x	17x
FCF Yield	-2.23%	-1.12%	7.1%	2.89%	2.48%	4.31%	5.89%
Dividend per Share ²	-	-	-	-	-	-	0.0219
Rate of return	-	-	-	-	-	-	0.07%
EPS ²	-1.08	-0.05	0.75	0.08	0.3042	0.6894	0.9808
Distribution rate	-	-	-	-	-	-	2.24%
Net sales ¹	18,406	20,583	24,383	30,268	34,262	39,704	44,516
EBITDA ¹	-747.6	118.9	748	976	1,474	2,316	3,109
EBIT ¹	-1,198	-112	473	436	1,027	1,795	2,450
Net income ¹	-1,543	-92.04	1,360	154	559.7	1,282	1,821
Net Debt ¹	-2,855	-2,843	-4,229	-4,346	-5,057	-6,562	-8,746
Reference price ²	29.38	14.71	16.19	21.98	31.49	31.49	31.49
Nbr of stocks (in thousands)	1,751,442	1,770,298	1,787,787	1,798,859	1,815,613	-	-
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.	103.53x	1.52x	35.36x	-.--%	57.17B
AMAZON.COM, INC.	36.25x	3.32x	14.22x	-.--%	2,401B
JD.COM, INC.	12.97x	0.19x	4.95x	2.72%	48.9B
ALLEGRO.EU S.A.	24.58x	3.28x	11.87x	-.--%	10.46B
MONOTARO CO., LTD.	43.05x	3.96x	25.44x	1.16%	9.06B
WAYFAIR INC.	-24.4x	0.73x	17.46x	0.02%	7.24B
FSN E-COMMERCE VENTURES LIMITED	726.81x	7.71x	129.12x	-.--%	7.07B
ETSY, INC.	34.6x	2.78x	10.53x	-.--%	6.22B
OCADO GROUP PLC	-8.9x	1.07x	15.45x	-.--%	3.5B
PT GLOBAL DIGITAL NIAGA TBK	-22.89x	-	-	3.31%	3.25B
Average	92.56x	2.73x	29.38x	0.72%	255.35B
Weighted average by Cap.	38.88x	3.22x	14.87x	0.06%