Company Valuation: Snowflake Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 84,508 50,311 64,424 59,916 65,942 93,202 - -
Change - -40.47% 28.05% -7% 10.06% 41.34% - -
Enterprise Value (EV) 1 80,656 46,303 60,578 55,279 64,192 90,849 89,475 87,984
Change - -42.59% 30.83% -8.75% 16.12% 41.53% -1.51% -1.67%
P/E -122x -62.6x -76.7x -47x -48.8x -94.2x -130x -156x
PBR 17.1x 14.6x 12.6x 20.2x - 37.3x 26.1x 21.1x
PEG - -5.9x -38.35x -0.9x -20.93x 3.4x 4.8x 9.2x
Capitalization / Revenue 69.3x 24.4x 23x 16.5x 14.1x 15.3x 12.2x 9.75x
EV / Revenue 66.1x 22.4x 21.6x 15.2x 13.7x 14.9x 11.7x 9.21x
EV / EBITDA -8,335x 292x 173x 133x 90.4x 86.2x 63.8x 46.4x
EV / EBIT -2,587x 486x 264x 239x 131x 110x 74.6x 52.2x
EV / FCF 993x 89x 74.5x 62.5x 57.3x 66.1x 47.9x 35.8x
FCF Yield 0.1% 1.12% 1.34% 1.6% 1.75% 1.51% 2.09% 2.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.26 -2.5 -2.55 -3.86 -3.95 -2.855 -2.075 -1.724
Distribution rate - - - - - - - -
Net sales 1 1,219 2,066 2,806 3,626 4,684 6,101 7,640 9,557
EBITDA 1 -9.677 158.8 349.6 414.2 710.2 1,054 1,402 1,896
EBIT 1 -31.18 95.28 229.7 231.7 489.7 824.4 1,200 1,684
Net income 1 -679.9 -796.7 -836.1 -1,286 -1,332 -989.1 -705.5 -354.8
Net Debt 1 -3,852 -4,008 -3,846 -4,638 -1,750 -2,353 -3,727 -5,218
Reference price 2 275.90 156.44 195.64 181.51 192.70 268.90 268.90 268.90
Nbr of stocks (in thousands) 306,300 321,600 329,300 330,100 342,200 346,603 - -
Announcement Date 02/03/22 01/03/23 28/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-94.18x14.89x86.21x-.--% 93.2B
21.83x3.49x12.38x3.17% 200B
10.67x1.17x6.15x4.52% 87.86B
14.71x2.68x10.13x5.59% 85.25B
19.62x5.15x12.71x2.9% 59.17B
14.24x2.08x8.72x5.47% 46.1B
20.09x1.49x9.43x0.98% 35.57B
18.84x1.52x9.54x1.58% 35.24B
16.4x2.11x9.79x5.27% 33.83B
Average 4.69x 3.84x 18.34x 3.27% 75.12B
Weighted average by Cap. 2.26x 4.43x 20.81x 3.25%

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

  1. Stock Market
  2. Stocks
  3. SNOW Stock
  4. Valuation Snowflake Inc.