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 7,192 - -
Change - -80.93% 93.07% -35.19% -23.19% -48.17% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 7,897 6,611 5,548
Change - -80.83% 97.17% -34.72% -21.06% -45.43% -16.29% -16.07%
P/E -152x -10.1x -20.6x -25.6x -29.9x -42.6x 42.2x 19.8x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 3.37x 2.35x 1.69x
PEG - -0x 2.62x 0.5x 0.8x 0.7x -0x 0x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.07x 0.98x 0.9x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.18x 0.9x 0.7x
EV / EBITDA 120x 37.7x 174x 36x 21x 6.29x 4.25x 3.09x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -65x 31x 13.5x
EV / FCF 333x 257x 807x 83.8x 33.1x 9.75x 5.6x 3.91x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 10.3% 17.9% 25.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.102 0.1028 0.2188
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,695 7,345 7,982
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,256 1,555 1,796
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -121.5 213 410.7
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -192.6 201.5 383.6
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 705.3 -581.2 -1,644
Reference price 2 47.030 8.950 16.930 10.770 8.070 4.340 4.340 4.340
Nbr of stocks (in thousands) 16,09,798 16,13,101 16,46,395 16,77,206 17,19,359 16,57,161 - -
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.($)
-45.05x0.41x39.58x-.--% 1.61TCr
11.3x4.33x8.06x3.21% 701.38Cr
33.69x5.3x26.24x-.--% 387.22Cr
11.45x1.31x6.5x1.43% 209.84Cr
10.16x0.91x3.65x2.49% 148.95Cr
20.76x1.36x5.77x - 147.54Cr
114.63x5.55x41.86x - 114.88Cr
11.76x - - - 113Cr
Average 21.09x 2.74x 18.81x 1.42% 429.56Cr
Weighted average by Cap. -8.80x 2.11x 26.25x 0.95%

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