FMP
Snowflake Inc.
SNOW
NYSE
Snowflake Inc. provides a cloud-based data platform in the United States and internationally. The company's platform offers Data Cloud, which enables customers to consolidate data into a single source of truth to drive meaningful business insights, build data-driven applications, and share data. Its platform is used by various organizations of sizes in a range of industries. The company was formerly known as Snowflake Computing, Inc. and changed its name to Snowflake Inc. in April 2019. Snowflake Inc. was incorporated in 2012 and is based in Bozeman, Montana.
167.66 USD
2.3 (1.37%)
Operating Data
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
592.05M
1.22B
2.07B
2.81B
3.63B
5.75B
9.12B
14.47B
22.96B
36.42B
Revenue %
-
105.95
69.41
35.86
29.21
58.62
58.62
58.62
58.62
Ebitda
-534.11M
-693.54M
-783.63M
-974.87M
-1.1B
-2.88B
-4.56B
-7.24B
-11.48B
-18.21B
Ebitda %
-90.21
-56.88
-37.94
-34.74
-30.33
-50.02
-50.02
-50.02
-50.02
Ebit
-577.41M
-750.59M
-847.17M
-1.09B
-1.28B
-3.16B
-5.01B
-7.94B
-12.6B
-19.99B
Ebit %
-97.53
-61.56
-41.01
-39.01
-35.36
-54.89
-54.89
-54.89
-54.89
Depreciation
43.3M
57.05M
63.53M
119.9M
182.51M
280.41M
444.79M
705.53M
1.12B
1.78B
Depreciation %
7.31
4.68
3.08
4.27
5.03
4.87
4.87
4.87
4.87
Balance Sheet
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Total Cash
3.91B
3.85B
4.01B
3.85B
4.64B
5.75B
9.12B
14.47B
22.96B
36.42B
Total Cash %
660.09
315.92
194.02
137.05
127.89
100
100
100
100
Receivables
294.02M
545.63M
715.82M
926.9M
922.8M
2.16B
3.42B
5.43B
8.61B
13.66B
Receivables %
49.66
44.75
34.65
33.03
25.45
37.51
37.51
37.51
37.51
Inventories
1
1
67.9M
-
-
37.82M
59.99M
95.15M
150.93M
239.41M
Inventories %
0
0
3.29
-
-
0.66
0.66
0.66
0.66
Payable
5.65M
13.44M
23.67M
51.72M
169.77M
111.9M
177.5M
281.55M
446.6M
708.4M
Payable %
0.95
1.1
1.15
1.84
4.68
1.95
1.95
1.95
1.95
Cap Ex
-48.7M
-53.33M
-49.84M
-97.96M
-46.28M
-227.55M
-360.95M
-572.54M
-908.18M
-1.44B
Cap Ex %
-8.23
-4.37
-2.41
-3.49
-1.28
-3.96
-3.96
-3.96
-3.96
Weighted Average Cost Of Capital
Price
167.66
Beta
Diluted Shares Outstanding
332.71M
Costof Debt
3.92
Tax Rate
After Tax Cost Of Debt
3.92
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
2.69B
Total Equity
55.78B
Total Capital
58.47B
Debt Weighting
4.59
Equity Weighting
95.41
Wacc
9.02
Build Up Free Cash Flow
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
592.05M
1.22B
2.07B
2.81B
3.63B
5.75B
9.12B
14.47B
22.96B
36.42B
Ebitda
-534.11M
-693.54M
-783.63M
-974.87M
-1.1B
-2.88B
-4.56B
-7.24B
-11.48B
-18.21B
Ebit
-577.41M
-750.59M
-847.17M
-1.09B
-1.28B
-3.16B
-5.01B
-7.94B
-12.6B
-19.99B
Tax Rate
-0.04
-0.04
-0.04
-0.04
-0.04
-0.04
-0.04
-0.04
-0.04
-0.04
Ebiat
-579.63M
-753.9M
-827.99M
-1.08B
-1.28B
-3.13B
-4.97B
-7.88B
-12.51B
-19.84B
Depreciation
43.3M
57.05M
63.53M
119.9M
182.51M
280.41M
444.79M
705.53M
1.12B
1.78B
Receivables
294.02M
545.63M
715.82M
926.9M
922.8M
2.16B
3.42B
5.43B
8.61B
13.66B
Inventories
1
1
67.9M
-
-
37.82M
59.99M
95.15M
150.93M
239.41M
Payable
5.65M
13.44M
23.67M
51.72M
169.77M
111.9M
177.5M
281.55M
446.6M
708.4M
Cap Ex
-48.7M
-53.33M
-49.84M
-97.96M
-46.28M
-227.55M
-360.95M
-572.54M
-908.18M
-1.44B
Ufcf
-873.4M
-994M
-1.04B
-1.17B
-1.02B
-4.41B
-6.11B
-9.69B
-15.37B
-24.38B
Wacc
9.02
9.02
9.02
9.02
9.02
Pv Ufcf
-4.05B
-5.14B
-7.48B
-10.88B
-15.83B
Sum Pv Ufcf
-43.38B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
9.02
Free Cash Flow T1
-24.87B
Terminal Value
-354.39B
Present Terminal Value
-230.16B
Intrinsic Value
Enterprise Value
-273.54B
Net Debt
56.47M
Equity Value
-273.59B
Diluted Shares Outstanding
332.71M
Equity Value Per Share
-822.33
Projected DCF
-822.33 1.204%
