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 10,080 - -
Change - -80.93% 93.07% -35.19% -23.19% -27.36% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 10,528 9,415 8,384
Change - -80.83% 97.17% -34.72% -21.06% -27.25% -10.58% -10.95%
P/E -152x -10.1x -20.6x -25.6x -29.9x -92x 44.8x 23.2x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.56x 3.33x 2.48x
PEG - -0x 2.62x 0.5x 0.8x 1.2x -0x 0.2x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.48x 1.34x 1.23x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.55x 1.25x 1.03x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.97x 5.86x 4.42x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -120x 32.6x 16.5x
EV / FCF 333x 257x 807x 83.8x 33.1x 11.4x 7.98x 5.99x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 8.74% 12.5% 16.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0648 0.1329 0.2569
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,811 7,532 8,168
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,321 1,608 1,897
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -87.48 288.7 507.2
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -103.6 239.2 442.4
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 448.9 -664.5 -1,696
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.960 5.960 5.960
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.94x9.94x16.2x0.72% 3,94400Cr
126.93x56.12x91.36x-.--% 47TCr
21.76x6.13x10.67x1.38% 44TCr
250.29x22.36x65.45x-.--% 32TCr
2666.6x44.68x146.17x-.--% 27TCr
29.22x5.97x18.56x1.27% 27TCr
95.31x9.45x25.29x-.--% 16TCr
56.66x15.15x39.93x-.--% 13TCr
509.47x21.34x84.4x-.--% 10TCr
Average 420.35x 21.24x 55.34x 0.38% 67.84TCr
Weighted average by Cap. 174.78x 15.56x 32.00x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Snap Inc.

Historical PBR trend

Valuation ratios - PBR - Snap Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Snap Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Snap Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Snap Inc.