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 9,031 - -
Change - -80.93% 93.07% -35.19% -23.19% -34.91% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 9,480 8,366 7,335
Change - -80.83% 97.17% -34.72% -21.06% -34.49% -11.75% -12.32%
P/E -152x -10.1x -20.6x -25.6x -29.9x -82.4x 40.2x 20.8x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.09x 2.98x 2.22x
PEG - -0x 2.62x 0.5x 0.8x 1.1x -0x 0.2x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.33x 1.2x 1.11x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.39x 1.11x 0.9x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.18x 5.2x 3.87x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -108x 29x 14.5x
EV / FCF 333x 257x 807x 83.8x 33.1x 10.3x 7.09x 5.24x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 9.71% 14.1% 19.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0648 0.1329 0.2569
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,811 7,532 8,168
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,321 1,608 1,897
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -87.48 288.7 507.2
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -103.6 239.2 442.4
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 448.9 -664.5 -1,696
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.340 5.340 5.340
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 3/2/22 31/1/23 6/2/24 4/2/25 4/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-82.39x1.39x7.18x-.--% 9.03B
26.22x9.75x15.8x0.75% 3,876B
119.04x52.39x85.4x-.--% 442B
19.59x5.66x9.85x1.53% 396B
232.13x20.7x60.61x-.--% 300B
29.22x5.98x18.57x1.27% 272B
2504.3x41.91x137.1x-.--% 257B
73.75x6.72x17.6x-.--% 109B
42.14x11.63x30.09x-.--% 99.98B
13.72x3.65x7.63x-.--% 97.39B
Average 297.77x 15.98x 38.98x 0.36% 585.86B
Weighted average by Cap. 152.92x 14.35x 28.52x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Snap Inc.

Historical PBR trend

Valuation ratios - PBR - Snap Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Snap Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Snap Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Snap Inc.