investorscraft@gmail.com

Intrinsic ValueSnap Inc. (1SI.DE)

Previous Close5.96
Intrinsic Value
Upside potential
Previous Close
5.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Snap Inc. operates as a visual communication platform, primarily through its flagship product Snapchat, which serves as a camera-first social media application. The company generates revenue primarily through advertising, including AR ads, Snap ads, and story ads, leveraging its engaged user base, particularly among younger demographics. Snapchat’s unique features, such as ephemeral messaging, augmented reality lenses, and Snap Map, differentiate it from competitors like Meta and TikTok. The company also monetizes hardware through Spectacles, though advertising remains its core revenue driver. Snap Inc. holds a niche but influential position in the social media landscape, competing for digital ad spend in a market dominated by larger players. Its focus on innovation in AR and visual communication helps maintain relevance, though monetization efficiency lags behind peers. The company’s ability to sustain user growth and engagement in North America and Europe remains critical to its long-term positioning.

Revenue Profitability And Efficiency

Snap reported revenue of €5.36 billion for FY 2024, reflecting its reliance on digital advertising. However, profitability remains a challenge, with a net loss of €697.9 million and diluted EPS of -€0.42. Operating cash flow of €413.5 million suggests some operational efficiency, though capital expenditures of €194.8 million indicate ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

Despite revenue growth, Snap’s earnings power is constrained by high operating costs and competitive pressures. The company’s negative net income and diluted EPS highlight ongoing profitability challenges. Capital efficiency is mixed, with operating cash flow partially offsetting losses, but significant debt and reinvestment needs limit free cash flow generation.

Balance Sheet And Financial Health

Snap’s balance sheet shows €1.05 billion in cash and equivalents against €4.24 billion in total debt, indicating a leveraged position. The lack of dividends aligns with its growth-focused strategy, but the high debt load raises concerns about financial flexibility, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Snap’s growth hinges on user engagement and ad revenue, though profitability remains elusive. The company does not pay dividends, reinvesting cash flow into product development and market expansion. Future trends will depend on its ability to monetize AR innovations and compete for ad dollars against larger rivals.

Valuation And Market Expectations

With a market cap of €12.16 billion and a beta of 0.61, Snap is viewed as a volatile but growth-oriented play. Investors appear to tolerate losses in anticipation of future monetization improvements, though skepticism persists given its competitive challenges.

Strategic Advantages And Outlook

Snap’s strategic advantages lie in its younger user base and AR capabilities, but execution risks remain. The outlook depends on sustaining engagement, improving ad pricing, and controlling costs. Success in these areas could solidify its niche, but macroeconomic and competitive pressures pose significant hurdles.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount