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 9,318 - -
Change - -80.93% 93.07% -35.19% -23.19% -32.84% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 9,796 8,687 7,659
Change - -80.83% 97.17% -34.72% -21.06% -32.31% -11.33% -11.83%
P/E -152x -10.1x -20.6x -25.6x -29.9x -84.1x 44.5x 21.7x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.22x 3.08x 2.29x
PEG - -0x 2.62x 0.5x 0.8x 1.1x -0x 0x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.4x 1.24x 1.14x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.47x 1.16x 0.94x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.47x 5.46x 4.05x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -111x 32.2x 15.2x
EV / FCF 333x 257x 807x 83.8x 33.1x 10.6x 7.36x 5.47x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 9.41% 13.6% 18.3%
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 5.510 5.510 5.510
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 03/02/22 31/01/23 06/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
106.71x13.07x24.26x - 33.95B
-84.11x1.47x7.47x-.--% 9.32B
12.85x5x9.42x2.82% 8.05B
35.27x5.77x28.97x-.--% 4.1B
13.3x1.62x8.04x1.23% 2.46B
24.83x1.44x6.04x - 1.62B
6.16x0.98x6.07x2.98% 1.43B
11.75x - - - 1.13B
Average 15.84x 4.19x 12.90x 1.41% 7.76B
Weighted average by Cap. 51.27x 8.68x 18.48x 1.18%

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