Fair value (multi-method)
Four independent methods triangulate what SNAP is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
—
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | — | — |
| Exit multiple | — | — |
| Analyst target | $7.75 | +34.55% |
| Graham number | $0.89 | -84.54% |
- Forward DCF—
- Exit multiple—
- Analyst target$7.75
- Graham number$0.89
Stock price
$5.76
FCF / share (TTM)
$0.17
3Y FCF CAGR
15.5%
Fair value @ hist. growth
$6.16
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
14.5%
per year over your projection horizon
Margin of safety 6.5% vs hist-growth DCF
Historical 3Y CAGR
15.5%
Your model implies
14.5%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 15% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.8% | 11.3% | 10.6% | 9.7% | 8.8% | 7.8% |
| 8.8% | 13.6% | 12.9% | 12.2% | 11.5% | 10.7% |
| 9.8% | 15.7% | 15.1% | 14.5% | 13.9% | 13.2% |
| 10.8% | 17.7% | 17.2% | 16.7% | 16.1% | 15.5% |
| 11.8% | 19.6% | 19.1% | 18.7% | 18.2% | 17.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.07
Low vs growth
Net debt
$3.7B
Total debt − cash
Beta
1.05
Vs market benchmark
Frequently asked questions
Snap (SNAP) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation