Three independent discounted-cash-flow-style models value Coupang, Inc. every trading day. 0 of 3 currently price CPNG above its market price.
| Free Cash Flow model | $7.62 |
| Excess Profit model | $-0.90 |
| Residual Earnings model | $0.59 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +4.0% |
| Net debt / EBITDA | -2.0× |
| Gross margin | +29.4% |
| Revenue CAGR | +18.8% |
| Cash conversion | 8.5× |
| Dividend yield | — |
| Buyback yield | -1.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CPNG in StockKitty