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 74,576 - -
Change - 9.57% -40.47% 28.05% -7% 24.47% - -
Enterprise Value (EV) 1 73,223 80,656 46,303 60,578 55,279 72,005 70,981 69,875
Change - 10.15% -42.59% 30.83% -8.75% 30.26% -1.42% -1.56%
P/E ratio -71.5x -122x -62.6x -76.7x -47x -55x -60.2x -61.4x
PBR 15.9x 17.1x 14.6x 12.6x 20.2x 34x 26.7x 20.5x
PEG - 3x -5.9x -38.35x -0.9x -20.9x 6.96x 32.79x
Capitalization / Revenue 130x 69.3x 24.4x 23x 16.5x 16x 12.9x 10.5x
EV / Revenue 124x 66.1x 22.4x 21.6x 15.2x 15.5x 12.3x 9.83x
EV / EBITDA -340x -8,335x 292x 173x 133x 114x 86.5x 60.4x
EV / EBIT -326x -2,587x 486x 264x 239x 163x 111x 72.9x
EV / FCF -910x 993x 89x 74.5x 62.5x 64x 47.6x 36.6x
FCF Yield -0.11% 0.1% 1.12% 1.34% 1.6% 1.56% 2.1% 2.73%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.81 -2.26 -2.5 -2.55 -3.86 -3.962 -3.619 -3.551
Distribution rate - - - - - - - -
Net sales 1 592 1,219 2,066 2,806 3,626 4,655 5,771 7,111
EBITDA 1 -215.1 -9.677 158.8 349.6 414.2 633.5 820.8 1,157
EBIT 1 -224.9 -31.18 95.28 229.7 231.7 441.3 640 958.8
Net income 1 -539.1 -679.9 -796.7 -836.1 -1,286 -1,362 -1,254 -1,234
Net Debt 1 -3,908 -3,852 -4,008 -3,846 -4,638 -2,571 -3,595 -4,701
Reference price 2 272.45 275.90 156.44 195.64 181.51 217.93 217.93 217.93
Nbr of stocks (in thousands) 283,100 306,300 321,600 329,300 330,100 342,200 - -
Announcement Date 03/03/21 02/03/22 01/03/23 28/02/24 26/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-55.01x15.47x113.67x-.--% 74.58B
34.15x4.95x17.57x2.17% 289B
20.19x2.17x11.34x2.4% 168B
22.56x4.24x15.74x3.57% 129B
24.37x4.92x16.83x2.43% 108B
26.68x6.4x16.02x2.21% 73.26B
22.83x3.55x14.86x3.19% 73.15B
25.99x3.32x15.9x3.53% 49.98B
17.56x2.05x14.03x0.71% 47.78B
30.11x2.04x14.21x0.61% 47.29B
Average 16.94x 4.91x 25.02x 2.08% 105.98B
Weighted average by Cap. 20.64x 4.83x 22.36x 2.25%
See all sector valuations

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

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