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 9,826 - -
Change - -80.93% 93.07% -35.19% -23.19% -29.18% - -
Enterprise Value (EV) 1 74,269 14,241 28,079 18,331 14,471 10,370 9,194 8,166
Change - -80.83% 97.17% -34.72% -21.06% -28.34% -11.34% -11.18%
P/E -152x -10.1x -20.6x -25.6x -29.9x -90.9x 45x 22.8x
PBR 19.3x 5.46x 11.5x 7.43x 6.05x 4.45x 3.24x 2.41x
PEG - -0x 2.62x 0.5x 0.8x 1.2x -0x 0.2x
Capitalization / Revenue 18.4x 3.14x 6.05x 3.37x 2.34x 1.44x 1.31x 1.2x
EV / Revenue 18x 3.09x 6.1x 3.42x 2.44x 1.52x 1.22x 1x
EV / EBITDA 120x 37.7x 174x 36x 21x 7.9x 5.73x 4.31x
EV / EBIT -106x -10.2x -20.1x -23.3x -27.2x -116x 33.3x 16.3x
EV / FCF 333x 257x 807x 83.8x 33.1x 11.2x 7.79x 5.83x
FCF Yield 0.3% 0.39% 0.12% 1.19% 3.02% 8.89% 12.8% 17.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.31 -0.89 -0.82 -0.42 -0.27 -0.0639 0.1292 0.2553
Distribution rate - - - - - - - -
Net sales 1 4,117 4,602 4,606 5,361 5,931 6,808 7,525 8,164
EBITDA 1 616.7 377.6 161.6 508.6 689.5 1,313 1,603 1,893
EBIT 1 -702.1 -1,395 -1,398 -787.3 -532.2 -89.11 276.4 502.3
Net income 1 -488 -1,430 -1,322 -697.9 -460.5 -101.2 229.9 438
Net Debt 1 -1,440 -196.6 205.3 267.6 596.3 543.7 -631.9 -1,659
Reference price 2 47.030 8.950 16.930 10.770 8.070 5.810 5.810 5.810
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 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.($)
26.87x9.92x16.21x0.73% 3,934B
125.05x55.35x90.13x-.--% 466B
21.61x6.11x10.63x1.39% 435B
257.32x22.97x67.26x-.--% 332B
2654.4x44.49x145.51x-.--% 272B
26.56x5.33x16.8x1.43% 242B
89.25x8.67x23.2x-.--% 143B
61.21x16.52x43.52x-.--% 139B
484.75x20.77x82.11x-.--% 97.43B
Average 416.34x 21.13x 55.04x 0.39% 673.42B
Weighted average by Cap. 174.35x 15.52x 31.98x 0.63%

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.