Discounted Cash Flow
Snap Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $404.5m | $-514.6m | $-677.7m | -127.2% | $-0.64 |
| 2017 | $824.9m (104.0%) | $-3.4b (-569.4%) | $-819.2m (-20.9%) | -417.6% (-228.2%) | $-2.95 (-360.9%) |
| 2018 | $1.2b (43.1%) | $-1.3b (63.5%) | $-810.2m (1.1%) | -106.4% (74.5%) | $-0.97 (67.1%) |
| 2019 | $1.7b (45.3%) | $-1.0b (17.7%) | $-341.4m (57.9%) | -60.3% (43.4%) | $-0.75 (22.7%) |
| 2020 | $2.5b (46.1%) | $-944.8m (8.6%) | $-225.5m (34.0%) | -37.7% (37.4%) | $-0.65 (13.3%) |
| 2021 | $4.1b (64.2%) | $-488.0m (48.4%) | $223.0m (198.9%) | -11.9% (68.6%) | $-0.31 (52.3%) |
| 2022 | $4.6b (11.8%) | $-1.4b (-193.0%) | $55.3m (-75.2%) | -31.1% (-162.1%) | $-0.89 (-187.1%) |
| 2023 | $4.6b (0.1%) | $-1.3b (7.5%) | $34.8m (-37.1%) | -28.7% (7.6%) | $-0.82 (7.9%) |
| 2024 | $5.4b (16.4%) | $-697.9m (47.2%) | $218.7m (528.4%) | -13.0% (54.7%) | $-0.42 (48.8%) |
| 2025 | $5.9b (10.6%) | $-460.5m (34.0%) | $437.2m (99.9%) | -7.8% (40.4%) | $-0.27 (35.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.