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 9,674 - -
Change - -80.93% 93.07% -35.19% -23.19% -30.28% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 10,217 9,042 8,014
Change - -80.83% 97.17% -34.72% -21.06% -29.4% -11.51% -11.36%
P/E -152x -10.1x -20.6x -25.6x -29.9x -87.7x 44.8x 22.6x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.38x 3.19x 2.38x
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 1.42x 1.29x 1.19x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.5x 1.2x 0.98x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.79x 5.65x 4.24x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -115x 32.7x 16x
EV / FCF 333x 257x 807x 83.8x 33.1x 11.1x 7.66x 5.73x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 9.02% 13.1% 17.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0652 0.1276 0.2534
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,808 7,522 8,159
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,312 1,601 1,892
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -89.11 276.4 502.3
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -101.2 229.9 438
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 543.7 -631.9 -1,659
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.720 5.720 5.720
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.($)
57.75x5.73x10.23x - 1.27TCr
-87.68x1.5x7.79x-.--% 967.37Cr
11.16x4.34x8.23x6.23% 701.25Cr
27.91x4.61x23.16x-.--% 338.25Cr
12.65x1.51x7.5x1.29% 235.21Cr
25.96x1.5x6.28x - 164.61Cr
6.23x1.04x6.38x2.82% 151.17Cr
13.58x - - - 102.87Cr
Average 8.45x 2.89x 9.94x 2.07% 491.79Cr
Weighted average by Cap. 3.96x 3.69x 9.90x 2.13%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!