238.00 - 242.07
140.53 - 242.25
26.77M / 38.44M (Avg.)
25.64 | 9.39
Analyze DCF forecasts for the company and compare them with competitors.
282.84B
Better than SNAP's revenue of 4.60B.
9.78%
Worse than SNAP's revenue growth rate of 11.78%.
91.33B
Better than SNAP's ebitda of -1.18B.
32.29%
Better than SNAP's ebitda margin of -25.58%.
77.86B
Better than SNAP's ebit of -1.38B.
27.53%
Better than SNAP's ebit margin of -29.97%.
13.47B
Worse than SNAP's depreciation of 202.17M.
113.76B
Better than SNAP's total cash of 3.94B.
40.22%
Worse than SNAP's cash as percentage of revenue of 85.60%.
40.26B
Worse than SNAP's receivables of 1.18B.
14.23%
Better than SNAP's receivables as percentage of revenue of 25.71%.
2.67B
Worse than SNAP's inventories of 0.00.
0.94%
Worse than SNAP's inventories as percentage of revenue of 0.00%.
5.13B
Worse than SNAP's accounts payable of 181.77M.
1.81%
Better than SNAP's payables as percentage of revenue of 3.95%.
-31.48B
Better than SNAP's capital expenditure of -129.31M.
-11.13%
Better than SNAP's capex as percentage of revenue of -2.81%.
9.08%
Worse than SNAP's weighted average cost of capital (wacc) of 6.27%.
9.14%
Worse than SNAP's cost of equity of 6.95%.
4.26%
Worse than SNAP's cost of debt of 4.08%.
1.03
Worse than SNAP's beta of 0.61.
12.72B
Worse than SNAP's diluted shares outstanding of 1.66B.
28.50B
Worse than SNAP's total debt of 4.24B.
2.49T
Better than SNAP's total equity of 13.65B.
2.51T
Better than SNAP's total capital of 17.90B.
1.13%
Better than SNAP's debt weighting of 23.71%.
98.87%
Better than SNAP's equity weighting of 76.29%.
65.46B
Better than SNAP's ebiat of -1.41B.
44.09B
Better than SNAP's unlevered free cash flow of -1.39B.
4.00%
Better than SNAP's long-term growth rate of 2.00%.
2.32T
Better than SNAP's terminal value of -96.66B.
1.82T
Better than SNAP's enterprise value of -82.74B.
4.46B
Worse than SNAP's net debt of 3.20B.
1.81T
Better than SNAP's equity value of -85.94B.
142.34
Better than SNAP's equity value per share of -51.79.
View analysts' price targets and recommendations, and compare them with competitors.
$187.00
Has downside compared to SNAP's upside of 30.79%.
Buy
Better than SNAP's analyst recommendation of Hold.
Analyze analyst forecasts for the company and compare them with competitors.
582.12B
Better than SNAP's estimated revenue of 8.46B.
203.47B
Better than SNAP's estimated ebitda of -1.63B.
16.20
Better than SNAP's estimated eps of 0.23.
201.64B
Better than SNAP's estimated net income of 384.37M.
173.95B
Better than SNAP's estimated ebit of -1.93B.
83.13B
Worse than SNAP's estimated sg&a expense of 3.46B.
