← Scroll for more →
Coupang, Inc. (CPNG)
Current price: $13.87
These defaults work well for most companies. Only adjust them if you have a specific view on this business's risk profile or long-term growth prospects.
Graham Number
√(22.5 × EPS × Book Value per Share)
$2.48
82% downside
Earnings Power Value
Normalized after-tax earnings ÷ required return (zero-growth)
$3.83
72% downside
DCF Fair Value
Projected free cash flow discounted to present value + terminal value
$4.85
65% downside
Free cash flow has been highly variable — this estimate carries more uncertainty than usual.
P/E Fair Value
Earnings per share × target P/E multiple
$1.65
88% downside
Valuation estimates are models, not investment advice. They are highly sensitive to the assumptions chosen and carry significant uncertainty. Past fundamentals do not guarantee future performance.