Snap Inc. — SNAP

Close PriceMarket CapP/E RatioForward P/E RatioImplied Growth*Implied Forward Growth*DividendP/B Ratio
$7.99$13.74B-16.7N/A9.4%-6.1

Latest Headlines

Revenue & Net Income

Revenue & Net Income
  Date Revenue Net Income EPS Revenue Change Net Income Change EPS Change
0 2020-12-31 $2.5B $-944.8M $-0.65 N/A N/A N/A
1 2021-12-31 $4.1B $-488.0M $-0.31 64.2% -48.4% -52.3%
2 2022-12-31 $4.6B $-1.4B $-0.89 11.8% 193.0% 187.1%
3 2023-12-31 $4.6B $-1.3B $-0.82 0.1% -7.5% -7.9%
4 2024-12-31 $5.4B $-697.9M $-0.42 16.4% -47.2% -48.8%
5 TTM 2025-03-31 $5.5B $-532.4M $-0.31 3.1% -23.7% -26.2%
6 Average 19.1% 13.2% 10.4%

EPS

EPS

Forecasts

Revenue/Net Income Forecast EPS Forecast

Y/Y % Change

Revenue YoY Change EPS YoY Change
YoY Growth Rates

SNAP Year-over-Year Growth

  2020 2021 2022 2023 2024 2025 2026 Average
Revenue Growth (%) 64.2% 11.8% 0.1% 16.4% 10.2% 13.5% 19.4%
Revenue Analysts (#) 0 0 0 0 0 11 11
EPS Growth (%) -48.4% 193.0% -7.5% -47.2% -178.8% 53.1% -6.0%
EPS Analysts (#) 0 0 0 0 0 8 8

Expenses

Revenue vs Expenses
Year Revenue ($) Cost of Revenue ($) R&D ($) Sales & Marketing ($) G&A ($) SG&A ($) Facilities / D&A ($)
2021 $4.1B $1.6B $1.6B $792.8M $710.6M $1.5B $119.1M
2022 $4.6B $1.6B $2.1B $1.1B $953.3M $2.1B $202.2M
2023 $4.6B $1.9B $1.9B $1.1B $857.4M $2.0B $168.4M
2024 $5.4B $2.3B $1.7B $1.1B $919.1M $2.0B $158.1M
TTM $5.8B $2.4B $1.7B $1.0B $960.8M $2.0B $159.8M
Expenses % of Revenue
Year Revenue Change (%) Cost of Revenue Change (%) R&D Change (%) Sales & Marketing Change (%) G&A Change (%) SG&A Change (%) Facilities / D&A Change (%)
2022 11.78 -1.10 34.77 41.12 34.14 37.82 69.69
2023 0.09 20.61 -9.43 0.30 -10.05 -4.46 -16.68
2024 16.40 19.04 -11.47 -5.21 7.19 0.16 -6.15
TTM 7.66 4.76 3.08 -5.05 4.54 -0.61 1.11
No unmapped expenses.

Balance Sheet

Balance Sheet
  Metric Value
0 Total Assets $7,399M
1 Cash $926M
2 Total Liabilities $5,330M
3 Total Debt $4,192M
4 Total Equity $2,069M
5 Debt to Equity Ratio 2.03

EPS & Dividend

EPS & Dividend

Valuation

Valuation
Share Price Treasury Yield Estimates Fair Value (P/E) Fair Value (P/S) Current P/S Current P/E
$7.99 4.2% Nicks Growth: 5%
Nick's Expected Margin: 10%
FINVIZ Growth: 43%
Nicks: 11
Finviz: 271
Nick's: 1.086 2.4 -
Basis Year Nicks Valuation Nicks vs Share Price Finviz Valuation Finviz vs Share Price
$3.36 Revenue TTM $3.65 -54.4% $90.91 1037.8%
$0.32 EPS 2025 $3.48 -56.5% $86.65 984.5%
$0.49 EPS 2026 $5.32 -33.4% $132.68 1560.6%

Implied Growth

Implied Growth
Average Median Std Dev Current Percentile
TTM Forward TTM Forward TTM Forward TTM Forward TTM Forward
Timeframe
1 Year 11.02% 10.67% 1.23% 9.68% 8.7%
3 Years 11.02% 10.67% 1.23% 9.68% 8.7%
5 Years 11.02% 10.67% 1.23% 9.68% 8.7%
10 Years 11.02% 10.67% 1.23% 9.68% 8.7%

← Back