Company Valuation: Snowflake Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 77,131 84,508 50,311 64,424 59,916 70,715 - -
Change - 9.57% -40.47% 28.05% -7% 18.02% - -
Enterprise Value (EV) 1 73,223 80,656 46,303 60,578 55,279 67,417 66,594 64,668
Change - 10.15% -42.59% 30.83% -8.75% 21.96% -1.22% -2.89%
P/E ratio -71.5x -122x -62.6x -76.7x -47x -50.6x -55.4x -62.6x
PBR 15.9x 17.1x 14.6x 12.6x 20.2x 26.7x 22.5x 17.4x
PEG - 3x -5.9x -38.35x -0.9x -6.03x 6.41x 5.4x
Capitalization / Revenue 130x 69.3x 24.4x 23x 16.5x 15.6x 12.7x 10.3x
EV / Revenue 124x 66.1x 22.4x 21.6x 15.2x 14.9x 12x 9.4x
EV / EBITDA -340x -8,335x 292x 173x 133x 120x 86.6x 59.4x
EV / EBIT -326x -2,587x 486x 264x 239x 180x 117x 71.2x
EV / FCF -910x 993x 89x 74.5x 62.5x 61.7x 47.1x 32.9x
FCF Yield -0.11% 0.1% 1.12% 1.34% 1.6% 1.62% 2.12% 3.04%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.81 -2.26 -2.5 -2.55 -3.86 -4.184 -3.822 -3.382
Distribution rate - - - - - - - -
Net sales 1 592 1,219 2,066 2,806 3,626 4,524 5,568 6,881
EBITDA 1 -215.1 -9.677 158.8 349.6 414.2 560.3 769.1 1,088
EBIT 1 -224.9 -31.18 95.28 229.7 231.7 375 567.3 908.4
Net income 1 -539.1 -679.9 -796.7 -836.1 -1,286 -1,396 -1,300 -1,217
Net Debt 1 -3,908 -3,852 -4,008 -3,846 -4,638 -3,298 -4,122 -6,048
Reference price 2 272.45 275.90 156.44 195.64 181.51 211.58 211.58 211.58
Nbr of stocks (in thousands) 283,100 306,300 321,600 329,300 330,100 333,658 - -
Announcement Date 3/3/21 3/2/22 3/1/23 2/28/24 2/26/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-50.65x14.9x120.32x-.--% 70.72B
31.38x4.46x17.01x2.38% 256B
21.67x2.47x13.07x2.05% 175B
22.9x4.27x15.96x3.66% 136B
30.09x6.02x20.73x1.96% 122B
-790.35x23.55x92.2x-.--% 117B
35.08x8.13x20.43x1.68% 98.24B
23.68x3.65x15.08x3.24% 77.66B
24.37x3.16x14.94x3.82% 49.33B
15.55x1.56x10.98x0.94% 38.65B
Average -63.63x 7.22x 34.07x 1.97% 114.15B
Weighted average by Cap. -61.80x 7.01x 30.67x 2.06%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SNOW Stock
  4. Valuation Snowflake Inc.