Fair value (multi-method)
Four independent methods triangulate what SNOW 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 | $284.60 | +6.27% |
| Graham number | — | — |
- Forward DCF—
- Exit multiple—
- Analyst target$284.60
- Graham number—
Stock price
$267.80
FCF / share (TTM)
$0.67
3Y FCF CAGR
87.2%
Fair value @ hist. growth
$1,679.19
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
54.7%
per year over your projection horizon
Margin of safety 84.1% vs hist-growth DCF
Historical 3Y CAGR
87.2%
Your model implies
54.7%
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 87% annual growth.
Cumulative FCF covers the current price by year 9.
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% |
|---|---|---|---|---|---|
| 9.4% | 50.6% | 49.7% | 48.8% | 47.8% | 46.7% |
| 10.4% | 53.5% | 52.7% | 51.9% | 51.0% | 50.0% |
| 11.4% | 56.2% | 55.5% | 54.7% | 53.9% | 53.1% |
| 12.4% | 58.8% | 58.1% | 57.5% | 56.8% | 56.0% |
| 13.4% | 61.3% | 60.7% | 60.1% | 59.4% | 58.7% |
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
8.93
Demanding vs growth
Net cash
$87M
Total debt − cash
Beta
1.35
Vs market benchmark
Frequently asked questions
Snowflake (SNOW) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.