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 9,014 - -
Change - -80.93% 93.07% -35.19% -23.19% -35.03% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 9,504 8,400 7,409
Change - -80.83% 97.17% -34.72% -21.06% -34.33% -11.61% -11.8%
P/E -152x -10.1x -20.6x -25.6x -29.9x -76.9x 41.8x 20.6x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4x 2.91x 2.17x
PEG - -0x 2.62x 0.5x 0.8x 1x -0x 0x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.35x 1.2x 1.1x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.42x 1.12x 0.91x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.25x 5.28x 3.92x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -106x 28.7x 14.1x
EV / FCF 333x 257x 807x 83.8x 33.1x 10.3x 7.11x 5.29x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 9.7% 14.1% 18.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0679 0.1247 0.2533
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,675 7,509 8,158
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,310 1,591 1,890
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -89.8 292.8 523.8
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -105.6 232.1 438
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 489.4 -613.8 -1,605
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.220 5.220 5.220
Nbr of stocks (in thousands) 16,09,798 16,13,101 16,46,395 16,77,206 17,19,359 16,91,198 - -
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.($)
87.36x10.94x20.32x - 2.78TCr
-42.94x0.39x37.59x-.--% 1.55TCr
-78.51x1.42x7.26x-.--% 901.41Cr
13.47x5.29x9.96x2.69% 843.4Cr
42.51x7.09x35.14x-.--% 506.95Cr
14.03x1.74x8.64x1.17% 259.04Cr
25.23x1.46x6.12x - 164.89Cr
11.88x0.98x6.09x2.98% 144.48Cr
Average 9.13x 3.67x 16.39x 1.14% 893.73Cr
Weighted average by Cap. 20.68x 5.76x 21.21x 0.71%

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