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 9,149 - -
Change - -80.93% 93.07% -35.19% -23.19% -34.06% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 9,627 8,517 7,490
Change - -80.83% 97.17% -34.72% -21.06% -33.48% -11.52% -12.06%
P/E -152x -10.1x -20.6x -25.6x -29.9x -82.6x 43.7x 21.3x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.14x 3.02x 2.25x
PEG - -0x 2.62x 0.5x 0.8x 1.1x -0x 0x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.37x 1.22x 1.12x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.44x 1.13x 0.92x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.34x 5.35x 3.96x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -109x 31.6x 14.9x
EV / FCF 333x 257x 807x 83.8x 33.1x 10.4x 7.21x 5.35x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 9.58% 13.9% 18.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0655 0.1239 0.2534
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,679 7,509 8,159
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,311 1,592 1,892
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -88.64 269.8 502.3
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -105.4 222.6 438
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 477.5 -631.9 -1,659
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.410 5.410 5.410
Nbr of stocks (in thousands) 1,609,798 1,613,101 1,646,395 1,677,206 1,719,359 1,691,198 - -
Announcement Date 2/3/22 A 1/31/23 A 2/6/24 A 2/4/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-82.58x1.44x7.34x-.--% 9.15B
58.06x5.74x10.57x - 12.77B
12.92x5.03x9.48x2.81% 8.1B
33.86x5.64x28.34x-.--% 4.08B
13.28x1.62x8.03x1.23% 2.46B
25.75x1.49x6.23x - 1.68B
6.36x1.03x6.39x2.89% 1.47B
139.57x6.77x51.14x - 1.38B
11.56x - - - 1.11B
Average 24.31x 3.59x 15.94x 1.39% 4.69B
Weighted average by Cap. 12.31x 4.08x 12.28x 1.19%

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