investorscraft@gmail.com

Intrinsic ValueSnowflake Inc. (SNOW)

Previous Close$192.69
Intrinsic Value
Upside potential
Previous Close
$192.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Snowflake Inc. operates in the cloud-based data warehousing and analytics sector, providing a platform that enables organizations to store, process, and analyze large datasets across multiple cloud providers. Its core revenue model is consumption-based, charging customers for the compute and storage resources they use, which aligns costs with actual usage. The company serves a diverse clientele, including enterprises in finance, healthcare, and retail, leveraging its ability to integrate seamlessly with major cloud infrastructures like AWS, Azure, and Google Cloud. Snowflake differentiates itself through its multi-cluster, shared-data architecture, which allows concurrent access to data without performance degradation. This positions it as a leader in the competitive data cloud market, where it competes with legacy providers like Oracle and newer entrants such as Databricks. The company’s focus on scalability, performance, and ease of use has cemented its reputation as a preferred solution for data-driven enterprises seeking flexible and efficient cloud data management.

Revenue Profitability And Efficiency

Snowflake reported revenue of $3.63 billion for FY 2025, reflecting strong growth in its cloud data platform adoption. However, the company remains unprofitable, with a net loss of $1.29 billion and diluted EPS of -$3.86, driven by high R&D and sales investments. Operating cash flow was positive at $959.8 million, indicating robust cash generation from operations, while capital expenditures were modest at -$46.3 million, underscoring efficient capital deployment.

Earnings Power And Capital Efficiency

Despite its net loss, Snowflake demonstrates significant earnings power through its high-margin, consumption-based revenue model. The company’s ability to generate positive operating cash flow highlights its capital efficiency, as it reinvests heavily in growth initiatives. Snowflake’s scalable platform allows it to serve large enterprises without proportional cost increases, suggesting potential for improved profitability as it achieves greater scale.

Balance Sheet And Financial Health

Snowflake maintains a strong balance sheet with $2.63 billion in cash and equivalents, providing ample liquidity to fund operations and growth. Total debt stands at $2.69 billion, which is manageable given the company’s cash position and cash flow generation. The absence of dividends allows Snowflake to reinvest all earnings back into the business, supporting its expansion strategy.

Growth Trends And Dividend Policy

Snowflake’s revenue growth trajectory remains robust, driven by increasing cloud adoption and expansion into new verticals. The company does not pay dividends, opting instead to reinvest cash flows into product development and market expansion. This aligns with its growth-focused strategy, targeting long-term market leadership in the data cloud space.

Valuation And Market Expectations

Snowflake’s valuation reflects high growth expectations, with investors pricing in continued expansion of its cloud data platform. The market anticipates sustained revenue growth and eventual profitability, supported by the company’s strong competitive positioning and scalable business model. However, the current net losses and high R&D spend suggest that profitability may still be several years away.

Strategic Advantages And Outlook

Snowflake’s strategic advantages include its unique multi-cloud architecture, strong partnerships with major cloud providers, and a growing ecosystem of data-driven applications. The outlook remains positive, with increasing demand for cloud data solutions expected to drive long-term growth. Challenges include intensifying competition and the need to balance growth investments with a path to profitability.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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