Company Valuation: Snap Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 75,709 14,437 27,873 18,064 13,875 9,352 - -
Change - -80.93% 93.07% -35.19% -23.19% -32.6% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 9,896 8,720 7,693
Change - -80.83% 97.17% -34.72% -21.06% -31.62% -11.88% -11.78%
P/E -152x -10.1x -20.6x -25.6x -29.9x -84.8x 43.4x 21.8x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.23x 3.09x 2.3x
PEG - -0x 2.62x 0.5x 0.8x 1.1x -0x 0.2x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.37x 1.24x 1.15x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.45x 1.16x 0.94x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.54x 5.45x 4.07x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -111x 31.6x 15.3x
EV / FCF 333x 257x 807x 83.8x 33.1x 10.7x 7.38x 5.5x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 9.32% 13.5% 18.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0652 0.1276 0.2534
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,808 7,522 8,159
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,312 1,601 1,892
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -89.11 276.4 502.3
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -101.2 229.9 438
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 543.7 -631.9 -1,659
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.530 5.530 5.530
Nbr of stocks (in thousands) 1,609,798 1,613,101 1,646,395 1,677,206 1,719,359 1,691,198 - -
Announcement Date 2/3/22 1/31/23 2/6/24 2/4/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
56.8x5.66x10.1x - 12.53B
-86.6x1.48x7.69x-.--% 9.56B
11.15x4.34x8.22x6.24% 7B
27.5x4.52x22.72x-.--% 3.32B
12.68x1.52x7.53x1.29% 2.36B
25.85x1.49x6.25x - 1.63B
6.33x1.07x6.56x2.77% 1.53B
13.64x - - - 1.03B
Average 8.42x 2.87x 9.87x 2.06% 4.87B
Weighted average by Cap. 3.84x 3.64x 9.79x 2.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!