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 8,963 - -
Change - -80.93% 93.07% -35.19% -23.19% -35.4% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 9,441 8,331 7,304
Change - -80.83% 97.17% -34.72% -21.06% -34.76% -11.75% -12.33%
P/E -152x -10.1x -20.6x -25.6x -29.9x -80.9x 42.8x 20.9x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.06x 2.96x 2.2x
PEG - -0x 2.62x 0.5x 0.8x 1.1x -0x 0x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.34x 1.19x 1.1x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.41x 1.11x 0.9x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.2x 5.23x 3.86x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -107x 30.9x 14.5x
EV / FCF 333x 257x 807x 83.8x 33.1x 10.2x 7.05x 5.22x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 9.76% 14.2% 19.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0655 0.1239 0.2534
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,679 7,509 8,159
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,311 1,592 1,892
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -88.64 269.8 502.3
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -105.4 222.6 438
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 477.5 -631.9 -1,659
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.300 5.300 5.300
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.($)
-79.38x1.39x7.07x-.--% 8.96B
97.8x12.09x22.45x - 25.99B
12.89x5.02x9.45x2.81% 8.02B
34.9x5.62x28.19x-.--% 4.05B
13.36x1.63x8.09x1.22% 2.43B
24.31x1.42x5.93x - 1.58B
6.3x1.01x6.29x2.92% 1.43B
11.71x - - - 1.11B
Average 15.24x 4.02x 12.50x 1.39% 6.7B
Weighted average by Cap. 40.47x 7.57x 16.67x 1.19%

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