ランキングに戻る

Maplebear Inc. (CART)

適正価値
Consumer CyclicalInternet RetailUnited States

ファンダメンタル

76

株価

$43.28

時価総額

$10.01B

パート1 · 企業の価値

概要

Maplebear operates Instacart, an app that lets people order groceries online from a local store and have them shopped and delivered, usually within an hour. Instacart does not own inventory or stores: it connects shoppers (independent contractors who pick and deliver orders) with retailers who list their stock, and with consumers who pay for the convenience. It also runs an advertising business that lets brands pay to appear more prominently in search results and shelves.

収益の仕組み

Transaction revenue comes from fees and commissions on each order: delivery fees, service fees and a cut of what retailers pay to be on the platform. Advertising revenue comes from brands bidding for placement in search results and featured spots, and it carries a much higher margin than moving groceries around, which is why it has become the faster-growing and more profitable half of the business.

セグメント別売上高

Transaction71.6%

Delivery fees, service fees and retailer commissions charged on grocery orders placed through the app.

Advertising and other28.4%

Fees brands pay for sponsored placement and search visibility, plus enterprise platform and membership fees.

競争優位性(moat)

スイッチングコスト · 狭い

Retailers that integrate Instacart's ordering and fulfillment technology into their own e-commerce build real switching costs, since replacing that plumbing is disruptive. But consumers face almost no cost to open a rival delivery app instead, and several of Instacart's own retail partners are simultaneously testing or building their own delivery capabilities, which caps how durable the advantage is.

需要を左右する要因

中程度の景気循環性

Grocery spending itself is largely non-discretionary, but paying a premium to have it delivered is a convenience consumers can cut back on when budgets tighten, by shopping in person or choosing pickup instead. Order frequency and basket size are therefore more sensitive to the economy than grocery demand as a whole.

主なリスク

  • Retailer concentration — The top three retail partners generate roughly 43% of gross transaction value; the loss of one of them would be a large, immediate hit rather than a marginal one.
  • Independent-contractor shoppers — The delivery model depends on classifying shoppers as independent contractors rather than employees; a regulatory or legal change forcing reclassification would raise costs and disrupt operations.
  • Intense and shifting competition — Instacart competes against DoorDash, Uber and Amazon, and against retailers building their own delivery capabilities — some of whom are simultaneously Instacart's largest customers.
  • Pandemic-era growth may not repeat — Much of Instacart's early scale came from a surge in online grocery adoption during the pandemic; the company acknowledges that pace of growth may not be representative of a maturing market.

顧客集中度

主要顧客が売上高の43%を占める

Instacart's top three retail partners, including Kroger, together account for about 43% of gross transaction value, so losing or renegotiating with even one of them would be felt across the whole business.

強気材料

Buyers argue that Instacart's advertising business, still a minority of revenue but growing faster and far more profitable than order fulfillment, can keep re-rating overall margins upward even if grocery-delivery order growth itself slows to match a maturing market.

弱気材料

Sellers fear that Instacart sits between two more powerful groups — a handful of retailers that supply nearly half its transaction volume and could build their own delivery, and gig workers whose legal status is under constant regulatory pressure — leaving less room to raise prices than the advertising growth story implies.

2025会計年度のセグメントデータ情報源: Maplebear Inc. (Instacart) — Form 10-K, fiscal year 2025

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 95.6Score: 58Market cap: —

DoorDash runs the closest rival same-day marketplace, signing the same US grocery and convenience chains, courting the same weekly-shop households and selling the same retail-media ads to consumer-goods brands.

P/E: 20.0Score: 69Market cap: $2.69T

Through Amazon Fresh and Whole Foods, Amazon sells and delivers groceries directly to the same US households, bundling the service into Prime rather than charging Instacart's separate membership.

P/E: 37.7Score: 49Market cap: $853.59B

Walmart is the largest US grocer and fulfils online orders from its own stores with its own drivers and the Walmart+ subscription, taking the same baskets Instacart would otherwise deliver.

P/E: 15.0Score: 65Market cap: $139.22B

Uber Eats has extended its courier network from restaurants into grocery and retail delivery, competing for the same retailer partnerships, the same shoppers and the same delivery couriers in the US and Canada.

P/E: 19.5Score: 70Market cap: $71.97B

Target owns Shipt, a same-day delivery membership that serves both Target's own stores and third-party grocery chains — the same two-sided model Instacart sells to retailers.

GoPuff (GoBrands, Inc.)Not tracked

GoPuff is vertically integrated — it owns the micro-warehouses and the delivery — and targets the same urban customers for convenience and top-up grocery orders, without needing a retail partner.

貸借対照表と流動性

売上高

$3.99B

直近12か月(2026/6/30まで)

純利益

$480M

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$910M

自己資本合計

$2.52B

負債合計

$974M

流動比率

2.28

利払い倍率

-

負債/EBITDA

0.06

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$51.67

現在株価

$43.28

安全マージン

+16.2%

適正価値レンジ

$33.58 - $69.75

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$58.14
ディスカウンテッド・キャッシュフロー(DCF):$82.94
利益倍率(P/E):$29.38
グレアムの成長公式:$29.96
収益力価値(EPV):$20.47
正当化されたP/B:$22.22
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):$37.18
中間サイクル利益:$5.74
売上高倍率:$27.49
アナリスト・コンセンサス:買い (24B / 16H / 0S)
直近の決算サプライズ:-18.30%

バリュエーション指標

P/E レシオ

23.43

ROE

17.8%

P/B レシオ

4.30

P/FCF

8.49

粗利益率

72.6%

ROIC

18.0%

収益性レーダー

価値創造(経済的モート)

ROIC

18.0%

WACC

9.1%

ROIC − WACC

+8.9 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(18)

  • EPS shows upward trend
  • Price CAGR 22.32%
  • ROIC 18.0%
  • Gross Margin 72.6%
  • P/FCF 8.49
  • Debt/Equity ratio
  • Operating Margin 14.8%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 16.7%
  • Revenue Growth 5Y 20.4%
  • Analyst Consensus 60% Buy
  • Earnings Quality (OCF/NI) 2.57
  • Share Dilution -3.4%
  • Piotroski F-Score 6/9

不合格(6)

  • P/B Ratio 4.30
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Fairly valued)
  • Earnings Surprise avg -16.6%
  • Net Margin Trend 12.0% vs 13.8%

データなし(3)

  • Dividend Payout NaN%
  • Interest Coverage
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

6/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

2.57

高品質:利益はキャッシュに裏付けられている

株式希薄化

-3.4%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Chris RogersChairman, CEO & President46
Ms. Emily MaherCFO & Treasurer-
Mr. Morgan William FongChief Legal & Global Affairs Officer and Secretary48
Mr. Mike DeeCo-founder-
Mr. Tom MaguireVP & Head of Operations-
Ms. Lisa Blackwood-KapralChief Accounting Officer & Principal Accounting Officer57
Mr. Anirban KunduChief Technology Officer-
Rebecca YoshiyamaVice President of Investor Relations-
Ms. Laura Rachel JonesChief Marketing Officer43
Ms. Christina HallChief People Officer-

監査リスク

4

取締役会リスク

7

報酬リスク

10

株主権利リスク

8

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-26

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-07

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-25

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for CART, sourced from Markets Gazette.

  • 3/9/2026NEGATIVE
    Hedge Fund Incline Global Sold Its Entire Stake in Instacart Parent Maplebear Worth $15.5 Million. Is the Stock a Buy or Sell?

    Hedge fund Incline Global has divested its entire stake in Maplebear Inc., the parent company of Instacart, valued at approximately $15.5 million. This significant sell-off by a major investor raises concerns about the fund's outlook on the company's future performance and growth prospects. Maplebear Inc. operates a platform connecting consumers with personal shoppers for on-demand grocery delivery. The decision by Incline Global to exit its position could signal a lack of confidence, potentially impacting investor sentiment and the stock's valuation.

  • 3/7/2026POSITIVE
    Goodnow Investment Group Boosts Stake in Instacart as Brands Compete for Digital Shelf Space

    Goodnow Investment Group has significantly increased its stake in Instacart, the prominent online grocery marketplace. This move signals strong conviction from a key investor, likely driven by the growing competition among consumer brands for prime digital shelf space within grocery applications. This competition directly fuels Instacart's advertising revenue, a critical component for its long-term profitability. Investors will be closely monitoring how effectively Instacart can leverage this advertising demand to enhance its financial performance and market position.

via Markets Gazette