TrimmTrack
Sign in

Snap (SNAP) valuation

Run six valuation models on Snap with live data: DCF, Reverse DCF, Graham number, Monte Carlo, scenarios and sum-of-the-parts (NAV).

SNAP
SNAP

Snap

SNAP · Communication Services

Current price

5,28 USD

You're trying every model for free, no account needed. Sign up to save your analyses →

Valuation

Market cap
$8.93B
PE (TTM | NTM | +1y)
— | 6.85 | 42.62
Price / Sales
1.41
EV / EBITDA
-74.41
Price / Book
4.61

Cash flow

FCF yield(0.50 / 5.28)
+9.41%
SBC-adjusted FCF yield(-0.22 / 5.28)
-4.17%
SBC impact
-144.32%

Margins & growth

Profit margin
-4.9%
Operating margin
-2.64%
Quarterly earnings (YoY)
-37.56%
Quarterly revenue (YoY)
+18.89%

Balance

Cash
$2.66B
Debt
$4.23B
Net position
-$1.57B

Dividend

Dividend yield
—
Payout ratio
0%
Next payout
—

Price (1 year)

-26.13%
$8.57

Revenue

estimate
Q3 20: $678.67MQ3 20Q4 20: $911.32MQ1 21: $769.58MQ2 21: $982.11MQ3 21: $1.07BQ3 21Q4 21: $1.3BQ1 22: $1.06BQ2 22: $1.11BQ3 22: $1.13BQ3 22Q4 22: $1.3BQ1 23: $988.61MQ2 23: $1.07BQ3 23: $1.19BQ3 23Q4 23: $1.36BQ1 24: $1.19BQ2 24: $1.24BQ3 24: $1.37BQ3 24Q2 25: $1.34BQ3 25: $1.51BQ4 25: $1.72BQ1 26: $1.53BQ2 26: $1.6BQ2 26Q3 26 · estimate: $1.73BQ3 26$1.73B

EBITDA

Q2 25: -$187.28MQ2 25Q3 25: -$26.02MQ3 25Q4 25: $117.84MQ4 25Q1 26: -$4.31MQ1 26Q2 26: -$77.6MQ2 26$117.84M

Net income

Q3 20: -$199.85MQ3 20Q4 20: -$113.1MQ1 21: -$286.88MQ2 21: -$151.66MQ3 21: -$71.96MQ3 21Q4 21: $22.55MQ1 22: -$359.62MQ2 22: -$422.07MQ3 22: -$359.5MQ3 22Q4 22: -$288.46MQ1 23: -$328.67MQ2 23: -$377.31MQ3 23: -$368.26MQ3 23Q4 23: -$248.25MQ1 24: -$305.09MQ2 24: -$248.62MQ3 24: -$153.25MQ3 24Q2 25: -$262.57MQ3 25: -$103.54MQ4 25: $45.21MQ1 26: -$88.95MQ2 26: -$163.96MQ2 26$45.21M

Free cash flow

Q3 20: -$69.56MQ3 20Q4 20: -$68.99MQ1 21: $126.04MQ2 21: -$115.71MQ3 21: $51.72MQ3 21Q4 21: $160.96MQ1 22: $106.28MQ2 22: -$147.45MQ3 22: $18.11MQ3 22Q4 22: $78.37MQ1 23: $103.47MQ2 23: -$118.88MQ3 23: -$60.65MQ3 23Q4 23: $110.86MQ1 24: $37.9MQ2 24: -$73.44MQ3 24: $71.83MQ3 24Q2 25: $23.79MQ3 25: $93.44MQ4 25: $205.56MQ1 26: $286.01MQ2 26: $120.54MQ2 26$286.01M

EPS

estimate
Q3 20: -0.14Q3 20Q4 20: -0.07Q1 21: -0.19Q2 21: -0.10Q3 21: -0.05Q3 21Q4 21: 0.03Q1 22: -0.22Q2 22: -0.26Q3 22: -0.22Q3 22Q4 22: -0.19Q1 23: -0.21Q2 23: -0.24Q3 23: -0.23Q3 23Q4 23: -0.14Q1 24: -0.19Q2 24: -0.15Q3 24: -0.09Q3 24Q2 25: -0.16Q3 25: -0.06Q4 25: 0.03Q1 26: -0.05Q2 26: -0.10Q2 26Q3 26 · estimate: 0.00Q3 260.03

Cash & debt

CashDebt
Q3 20 · Cash: $824.07MQ3 20Q4 20 · Cash: $545.62MQ1 21 · Cash: $967.52MQ2 21 · Cash: $2.05BQ3 21 · Cash: $1.97BQ3 21Q4 21 · Cash: $1.99BQ1 22 · Cash: $2.41BQ2 22 · Cash: $2.3BQ3 22 · Cash: $1.92BQ3 22Q4 22 · Cash: $1.42BQ1 23 · Cash: $1.58BQ2 23 · Cash: $1.23BQ3 23 · Cash: $1.2BQ3 23Q4 23 · Cash: $1.78BQ1 24 · Cash: $1.06BQ2 24 · Cash: $1.06BQ3 24 · Cash: $964.97MQ3 24Q4 24 · Cash: $1.05BQ2 25 · Cash: $925.97MQ2 25 · Debt: $4.19BQ3 25 · Cash: $953.32MQ3 25 · Debt: $4.15BQ4 25 · Cash: $1.03BQ4 25 · Debt: $4.14BQ1 26 · Cash: $1.06BQ1 26 · Debt: $4.2BQ2 26 · Cash: $958.85MQ2 26 · Debt: $4.23BQ2 26$4.23B

Return of capital

DividendsBuybacks
Q3 22 · Buybacks: $500.51MQ3 22Q1 23 · Buybacks: $0Q2 23 · Buybacks: $0Q2 23Q3 23 · Buybacks: $0Q4 23 · Buybacks: $189.39MQ4 23Q1 24 · Buybacks: $235.11MQ2 24 · Buybacks: $75.96MQ2 24Q3 24 · Buybacks: $0Q2 25 · Buybacks: $243.47MQ2 25Q4 25 · Buybacks: $250.29MQ1 26 · Buybacks: $350.5MQ2 26 · Buybacks: $250.47MQ2 26$500.51M

Shares outstanding

Q4 20: 1.5BQ4 20Q4 21: 1.62BQ1 22: 1.63BQ2 22: 1.64BQ2 22Q3 22: 1.66BQ4 22: 1.63BQ1 23: 1.65BQ1 23Q2 23: 1.67BQ3 23: 1.69BQ4 23: 1.69BQ4 23Q1 24: 1.69BQ2 24: 1.7BQ3 24: 1.72BQ3 24Q2 25: 1.68BQ3 25: 1.71BQ4 25: 1.71BQ4 25Q1 26: 1.7BQ2 26: 1.68BQ2 261.72B

Stock-based compensation

Q3 20: $192.08MQ3 20Q4 20: $219.88MQ1 21: $237.07MQ2 21: $256.6MQ3 21: $300.9MQ3 21Q4 21: $297.56MQ1 22: $275.44MQ2 22: $318.81MQ3 22: $342.96MQ3 22Q4 22: $450.57MQ1 23: $314.93MQ2 23: $317.94MQ3 23: $357.93MQ3 23Q4 23: $333.2MQ1 24: $263.75MQ2 24: $259.31MQ3 24: $260.23MQ3 24Q2 25: $251.89MQ3 25: $260.36MQ4 25: $257.24MQ1 26: $250.04MQ2 26: $263.19MQ2 26$450.57M

Operating expenses

R&DSG&A
Q3 20 · R&D: $283.64MQ3 20 · SG&A: $126.29MQ3 20Q4 20 · R&D: $318.45MQ4 20 · SG&A: $146.93MQ1 21 · R&D: $348.58MQ1 21 · SG&A: $161.72MQ2 21 · R&D: $370.67MQ2 21 · SG&A: $179.2MQ3 21 · R&D: $412.02MQ3 21 · SG&A: $175.28MQ3 21Q4 21 · R&D: $434.2MQ4 21 · SG&A: $194.44MQ1 22 · R&D: $455.56MQ1 22 · SG&A: $215.91MQ2 22 · R&D: $505.04MQ2 22 · SG&A: $249.06MQ3 22 · R&D: $564.26MQ3 22 · SG&A: $262.37MQ3 22Q4 22 · R&D: $584.94MQ4 22 · SG&A: $225.93MQ1 23 · R&D: $455.11MQ1 23 · SG&A: $190.34MQ2 23 · R&D: $477.66MQ2 23 · SG&A: $216.87MQ3 23 · R&D: $494.56MQ3 23 · SG&A: $221.05MQ3 23Q4 23 · R&D: $483.53MQ4 23 · SG&A: $229.16MQ1 24 · R&D: $449.76MQ1 24 · SG&A: $227.46MQ2 24 · R&D: $406.2MQ2 24 · SG&A: $229.31MQ3 24 · R&D: $412.79MQ3 24 · SG&A: $220.98MQ3 24Q2 25 · R&D: $443.33MQ2 25 · SG&A: $507.95MQ3 25 · R&D: $453.42MQ3 25 · SG&A: $493.19MQ4 25 · R&D: $472.69MQ4 25 · SG&A: $532.96MQ1 26 · R&D: $478.3MQ1 26 · SG&A: $444.63MQ2 26 · R&D: $542.09MQ2 26 · SG&A: $559.74MQ2 26$1.1B

Source: Yahoo Finance. Quarterly history grows automatically over time as new quarters are published.

Other comparisons

Snap vs Pinterest

Popular companies

AppleNvidiaTeslaMicrosoftAmazonAlphabet (Google)Meta PlatformsNetflixAMDPalantirBerkshire HathawayJPMorgan ChaseVisaMastercardWalt DisneyCoca-ColaPepsiCoMcDonald'sNikeStarbucksIntelBroadcomQualcommOracleSalesforceAdobePayPalUberAirbnbCoinbase