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 10,367 - -
Change - -80.93% 93.07% -35.19% -23.19% -25.28% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 10,887 9,702 8,669
Change - -80.83% 97.17% -34.72% -21.06% -24.77% -10.88% -10.65%
P/E -152x -10.1x -20.6x -25.6x -29.9x -93x 45.7x 23.7x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.69x 3.42x 2.55x
PEG - -0x 2.62x 0.5x 0.8x 1.2x -0x 0.3x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.52x 1.38x 1.27x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.6x 1.29x 1.06x
EV / EBITDA 120x 37.7x 174x 36x 21x 8.26x 6.03x 4.56x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -119x 33.3x 16.9x
EV / FCF 333x 257x 807x 83.8x 33.1x 11.8x 8.22x 6.19x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 8.47% 12.2% 16.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0659 0.134 0.2591
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,809 7,531 8,173
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,318 1,608 1,901
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -91.63 291.6 513.6
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -106.3 241.4 446.3
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 519.9 -664.7 -1,698
Reference price 2 47.030 8.950 16.930 10.770 8.070 6.130 6.130 6.130
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.($)
26.83x9.91x16.18x0.73% 3,928B
119.93x52.98x86.28x-.--% 447B
19.3x5.59x9.74x1.56% 389B
216.99x19.31x56.52x-.--% 280B
28.38x5.66x17.83x1.34% 259B
2273.9x37.98x124.23x-.--% 233B
90.05x8.93x23.9x-.--% 147B
54.84x14.71x38.75x-.--% 124B
13.44x3.57x7.47x-.--% 95.43B
Average 315.96x 17.63x 42.32x 0.4% 655.81B
Weighted average by Cap. 133.24x 14.23x 27.85x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Snap Inc.

Historical PBR trend

Valuation ratios - PBR - Snap Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Snap Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Snap Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Snap Inc.