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 8,008 - -
Change - -80.93% 93.07% -35.19% -23.19% -42.29% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 8,661 7,478 6,576
Change - -80.83% 97.17% -34.72% -21.06% -40.15% -13.66% -12.06%
P/E -152x -10.1x -20.6x -25.6x -29.9x -47x 48.6x 22.8x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 3.67x 2.61x 1.91x
PEG - -0x 2.62x 0.5x 0.8x 0.7x -0x 0x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.2x 1.09x 1x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.29x 1.02x 0.83x
EV / EBITDA 120x 37.7x 174x 36x 21x 6.89x 4.81x 3.67x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -71.1x 37.6x 16.8x
EV / FCF 333x 257x 807x 83.8x 33.1x 9.93x 6.33x 4.72x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 10.1% 15.8% 21.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0998 0.0965 0.206
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,692 7,343 7,969
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,256 1,555 1,793
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -121.8 198.9 391.5
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -193.8 182.3 354.4
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 653.1 -529.6 -1,431
Reference price 2 47.030 8.950 16.930 10.770 8.070 4.690 4.690 4.690
Nbr of stocks (in thousands) 1,609,798 1,613,101 1,646,395 1,677,206 1,719,359 1,682,281 - -
Announcement Date 2/3/22 1/31/23 2/6/24 2/4/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-46.32x0.42x40.77x-.--% 16.68B
13.25x5.24x9.76x2.74% 8.27B
36.73x5.94x29.43x-.--% 4.3B
12.89x1.55x7.7x1.27% 2.37B
20.98x1.37x5.82x - 1.51B
13.04x0.86x4.93x2.32% 1.42B
13.3x - - - 1.28B
Average 9.12x 2.56x 16.40x 1.26% 5.12B
Weighted average by Cap. -11.37x 2.40x 26.67x 0.88%

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