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 7,671 - -
Change - -80.93% 93.07% -35.19% -23.19% -44.71% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 8,324 7,142 6,240
Change - -80.83% 97.17% -34.72% -21.06% -42.48% -14.21% -12.63%
P/E -152x -10.1x -20.6x -25.6x -29.9x -42.8x 45.4x 21.4x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 3.49x 2.49x 1.82x
PEG - -0x 2.62x 0.5x 0.8x 0.7x -0x 0x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.15x 1.04x 0.96x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.24x 0.97x 0.78x
EV / EBITDA 120x 37.7x 174x 36x 21x 6.63x 4.6x 3.47x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -67.7x 37.1x 15.6x
EV / FCF 333x 257x 807x 83.8x 33.1x 9.77x 6.34x 4.48x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 10.2% 15.8% 22.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.1043 0.0985 0.209
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,692 7,344 7,968
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,256 1,551 1,798
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -122.9 192.6 400.2
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -194.1 180.8 361.5
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 653.1 -529.6 -1,431
Reference price 2 47.030 8.950 16.930 10.770 8.070 4.470 4.470 4.470
Nbr of stocks (in thousands) 1,609,798 1,613,101 1,646,395 1,677,206 1,719,359 1,682,281 - -
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.($)
-44.2x0.4x38.77x-.--% 15.91B
13.38x5.24x9.88x2.71% 8.35B
37.46x6.14x30.44x-.--% 4.43B
13.22x1.61x7.97x1.24% 2.43B
22.38x1.4x6.02x - 1.55B
12.93x0.83x4.75x2.34% 1.38B
121.29x5.87x44.34x - 1.19B
Average 25.21x 3.07x 20.31x 1.26% 5.03B
Weighted average by Cap. -5.58x 2.60x 26.17x 0.89%

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