Discounted Cash Flow
Snowflake 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) |
|---|---|---|---|---|---|
| 2019 | $96.7m | $-178.0m | $-146.0m | -184.2% | — |
| 2020 | $264.7m (173.9%) | $-348.5m (-95.8%) | $-195.1m (-33.6%) | -131.6% (28.5%) | $-7.77 |
| 2021 | $592.0m (123.6%) | $-539.1m (-54.7%) | $-80.5m (58.8%) | -91.1% (30.8%) | $-3.81 (51.0%) |
| 2022 | $1.2b (106.0%) | $-679.9m (-26.1%) | $94.0m (216.8%) | -55.8% (38.8%) | $-2.26 (40.7%) |
| 2023 | $2.1b (69.4%) | $-796.7m (-17.2%) | $520.5m (454.0%) | -38.6% (30.8%) | $-2.50 (-10.6%) |
| 2024 | $2.8b (35.9%) | $-836.1m (-4.9%) | $813.0m (56.2%) | -29.8% (22.8%) | $-2.55 (-2.0%) |
| 2025 | $3.6b (29.2%) | $-1.3b (-53.8%) | $913.5m (12.4%) | -35.5% (-19.0%) | $-3.86 (-51.4%) |
| 2026 | $4.7b (29.2%) | $-1.3b (-3.6%) | $1.1b (22.6%) | -28.4% (19.8%) | $-3.95 (-2.3%) |
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.