SNAP INC. |
Market Closed -
Other stock markets
|
After market 08:00:00 pm | |||
| 14.55 USD | +27.63% |
|
14.31 | -1.65% |
| Apr. 26 | Wall Street shares lifted by rally in megacap tech stocks | RE |
| Apr. 26 | Sector Update: Tech Stocks Gain Friday Afternoon | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 22,862 | 74,603 | 75,709 | 14,437 | 27,873 | 23,877 | - | - |
| Enterprise Value (EV) 1 | 20,749 | 73,741 | 74,269 | 14,241 | 28,079 | 24,327 | 23,670 | 22,865 |
| P/E ratio | -21.8 x | -77 x | -152 x | -10.1 x | -20.6 x | -27.7 x | -43.2 x | -123 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 13.3 x | 29.8 x | 18.4 x | 3.14 x | 6.05 x | 4.46 x | 3.93 x | 3.47 x |
| EV / Revenue | 12.1 x | 29.4 x | 18 x | 3.09 x | 6.1 x | 4.54 x | 3.89 x | 3.32 x |
| EV / EBITDA | -103 x | 1,633 x | 120 x | 37.7 x | 174 x | 57.5 x | 31.7 x | 18.8 x |
| EV / FCF | -60.8 x | -327 x | 333 x | 257 x | 807 x | 146 x | 49.1 x | 26.7 x |
| FCF Yield | -1.65% | -0.31% | 0.3% | 0.39% | 0.12% | 0.68% | 2.04% | 3.74% |
| Price to Book | 10.2 x | 31.3 x | 19.3 x | 5.46 x | 11.5 x | 10.4 x | 7.75 x | 6.46 x |
| Nbr of stocks (in thousands) | 1,399,970 | 1,489,981 | 1,609,798 | 1,613,101 | 1,646,395 | 1,641,039 | - | - |
| Reference price 2 | 16.33 | 50.07 | 47.03 | 8.950 | 16.93 | 14.55 | 14.55 | 14.55 |
| Announcement Date | 2/4/20 | 2/4/21 | 2/3/22 | 1/31/23 | 2/6/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,716 | 2,507 | 4,117 | 4,602 | 4,606 | 5,356 | 6,079 | 6,891 |
| EBITDA 1 | -202.2 | 45.16 | 616.7 | 377.6 | 161.6 | 423.3 | 746.2 | 1,214 |
| EBIT 1 | -1,103 | -862.1 | -702.1 | -1,395 | -1,398 | -1,020 | -695.1 | -324.4 |
| Operating Margin | -64.31% | -34.39% | -17.05% | -30.32% | -30.36% | -19.05% | -11.43% | -4.71% |
| Earnings before Tax (EBT) 1 | -1,033 | -926.2 | -474.4 | -1,401 | -1,294 | -897 | -618.8 | -429 |
| Net income 1 | -1,034 | -944.8 | -488 | -1,430 | -1,322 | -887.8 | -574.4 | -334.5 |
| Net margin | -60.25% | -37.69% | -11.85% | -31.07% | -28.71% | -16.58% | -9.45% | -4.85% |
| EPS 2 | -0.7500 | -0.6500 | -0.3100 | -0.8900 | -0.8200 | -0.5250 | -0.3369 | -0.1184 |
| Free Cash Flow 1 | -341.4 | -225.5 | 223 | 55.31 | 34.79 | 166.2 | 482.2 | 855.5 |
| FCF margin | -19.9% | -9% | 5.42% | 1.2% | 0.76% | 3.1% | 7.93% | 12.42% |
| FCF Conversion (EBITDA) | - | - | 36.16% | 14.65% | 21.53% | 39.27% | 64.63% | 70.47% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/4/20 | 2/4/21 | 2/3/22 | 1/31/23 | 2/6/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,067 | 1,298 | 1,063 | 1,111 | 1,128 | 1,300 | 988.6 | 1,068 | 1,189 | 1,361 | 1,195 | 1,247 | 1,360 | 1,565 | 1,329 |
| EBITDA 1 | 174.2 | 326.8 | 64.47 | 7.19 | 72.64 | 233.3 | 0.813 | -38.48 | 40.09 | 159.1 | 45.66 | 34.08 | 111 | 257.8 | 44.77 |
| EBIT 1 | -180.8 | -25.13 | -271.5 | -400.9 | -435.2 | -287.6 | -365.3 | -404.3 | -380.1 | -248.7 | -333.2 | -297.5 | -227.6 | -95.43 | -277.6 |
| Operating Margin | -16.94% | -1.94% | -25.55% | -36.09% | -38.57% | -22.13% | -36.95% | -37.87% | -31.98% | -18.27% | -27.89% | -23.85% | -16.73% | -6.1% | -20.89% |
| Earnings before Tax (EBT) 1 | -70.97 | 35.58 | -351.1 | -415.1 | -350.3 | -284.3 | -321.8 | -365.2 | -362.4 | -245 | -298.2 | -274 | -209.6 | -73.69 | -249.3 |
| Net income 1 | -71.96 | 22.55 | -359.6 | -422.1 | -359.5 | -288.5 | -328.7 | -377.3 | -368.3 | -248.2 | -305.1 | -269.5 | -206.8 | -71.89 | -245.6 |
| Net margin | -6.74% | 1.74% | -33.84% | -37.99% | -31.86% | -22.19% | -33.25% | -35.34% | -30.98% | -18.24% | -25.54% | -21.61% | -15.21% | -4.59% | -18.47% |
| EPS 2 | -0.0500 | 0.0100 | -0.2200 | -0.2600 | -0.2200 | -0.1800 | -0.2100 | -0.2400 | -0.2300 | -0.1500 | -0.1900 | -0.1602 | -0.1231 | -0.0436 | -0.1345 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/21/21 | 2/3/22 | 4/21/22 | 7/21/22 | 10/20/22 | 1/31/23 | 4/27/23 | 7/25/23 | 10/24/23 | 2/6/24 | 4/25/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 205 | 449 | - | - |
| Net Cash position 1 | 2,113 | 862 | 1,440 | 197 | - | - | 207 | 1,012 |
| Leverage (Debt/EBITDA) | - | - | - | - | 1.271 x | 1.062 x | - | - |
| Free Cash Flow 1 | -341 | -225 | 223 | 55.3 | 34.8 | 166 | 482 | 856 |
| ROE (net income / shareholders' equity) | -45.2% | -41.2% | -15.9% | -44.9% | -53% | -33.9% | -13.9% | - |
| ROA (Net income/ Total Assets) | -30.7% | -20.9% | -7.77% | -18.4% | -16.5% | -12.5% | -8.05% | -9.5% |
| Assets 1 | 3,363 | 4,518 | 6,280 | 7,783 | 7,999 | 7,125 | 7,137 | 3,521 |
| Book Value Per Share 2 | 1.600 | 1.600 | 2.430 | 1.640 | 1.470 | 1.400 | 1.880 | 2.250 |
| Cash Flow per Share 2 | -0.2200 | -0.1200 | 0.1900 | 0.1100 | 0.1500 | 0.1900 | 0.4600 | 0.5500 |
| Capex 1 | 36.5 | 57.8 | 69.9 | 129 | 212 | 191 | 206 | 227 |
| Capex / Sales | 2.13% | 2.31% | 1.7% | 2.81% | 4.6% | 3.56% | 3.39% | 3.3% |
| Announcement Date | 2/4/20 | 2/4/21 | 2/3/22 | 1/31/23 | 2/6/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
HOLD
Number of Analysts
42
Last Close Price
14.55
USD
Average target price
14.7
USD
Spread / Average Target
+1.01%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -14.06% | 23.88B | |
| +9.94% | 2.63B | |
| -20.45% | 1.91B | |
| +80.82% | 1.86B | |
| -50.86% | 1.51B | |
| +7.97% | 1.36B | |
| -0.20% | 1.27B | |
| -18.38% | 1.25B | |
| +15.94% | 1.13B | |
| -16.12% | 1.09B |
- Stock Market
- Equities
- SNAP Stock
- Financials Snap Inc.
