Snowflake Inc. (SNOW) DCF Valuation

Snowflake Inc. (SNOW) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Snowflake Inc. (SNOW) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the Snowflake Inc. (SNOW) DCF Calculator! Review genuine Snowflake financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Snowflake Inc. (SNOW).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 264.7 592.0 1,219.3 2,065.7 2,806.5 4,948.4 8,724.9 15,383.6 27,124.1 47,824.7
Revenue Growth, % 0 123.63 105.95 69.41 35.86 76.32 76.32 76.32 76.32 76.32
EBITDA -354.6 -534.1 -693.5 -783.6 -974.9 -3,164.6 -5,579.8 -9,838.3 -17,346.7 -30,585.4
EBITDA, % -133.93 -90.21 -56.88 -37.94 -34.74 -63.95 -63.95 -63.95 -63.95 -63.95
Depreciation 31.2 43.3 57.1 63.5 119.9 308.2 543.4 958.0 1,689.2 2,978.4
Depreciation, % 11.8 7.31 4.68 3.08 4.27 6.23 6.23 6.23 6.23 6.23
EBIT -385.8 -577.4 -750.6 -847.2 -1,094.8 -3,356.0 -5,917.3 -10,433.3 -18,395.9 -32,435.3
EBIT, % -145.72 -97.53 -61.56 -41.01 -39.01 -67.82 -67.82 -67.82 -67.82 -67.82
Total Cash 434.1 3,908.1 3,852.1 4,007.9 3,846.2 4,948.4 8,724.9 15,383.6 27,124.1 47,824.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 179.5 294.0 545.6 715.8 926.9
Account Receivables, % 67.78 49.66 44.75 34.65 33.03
Inventories 26.4 .0 .0 67.9 .0 131.1 231.1 407.4 718.4 1,266.7
Inventories, % 9.96 0.000000169 0.000000082 3.29 0 2.65 2.65 2.65 2.65 2.65
Accounts Payable 8.5 5.6 13.4 23.7 51.7 81.7 144.0 253.9 447.6 789.2
Accounts Payable, % 3.21 0.95381 1.1 1.15 1.84 1.65 1.65 1.65 1.65 1.65
Capital Expenditure -22.8 -48.7 -53.3 -49.8 -98.0 -268.5 -473.5 -834.8 -1,471.9 -2,595.3
Capital Expenditure, % -8.63 -8.23 -4.37 -2.41 -3.49 -5.43 -5.43 -5.43 -5.43 -5.43
Tax Rate, % 1.55 1.55 1.55 1.55 1.55 1.55 1.55 1.55 1.55 1.55
EBITAT -386.9 -579.6 -753.9 -828.0 -1,077.9 -3,330.5 -5,872.2 -10,353.8 -18,255.7 -32,188.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -575.8 -676.1 -994.0 -1,042.2 -1,171.0 -4,740.1 -7,576.3 -13,358.4 -23,553.4 -41,528.9
WACC, % 8.34 8.34 8.34 8.34 8.34 8.34 8.34 8.34 8.34 8.34
PV UFCF
SUM PV UFCF -66,262.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -42,359
Terminal Value -668,504
Present Terminal Value -447,951
Enterprise Value -514,213
Net Debt -1,475
Equity Value -512,739
Diluted Shares Outstanding, MM 328
Equity Value Per Share -1,563.22

What You Will Get

  • Real SNOW Financial Data: Pre-filled with Snowflake Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Snowflake Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life SNOW Financials: Pre-filled historical and projected data for Snowflake Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Snowflake’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Snowflake’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Snowflake Inc.'s (SNOW) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Confidence: Share professional valuation insights to inform your decision-making.

Why Choose This Calculator for Snowflake Inc. (SNOW)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Snowflake.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Snowflake’s intrinsic value and Net Present Value.
  • Integrated Data: Utilizes both historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business strategists focusing on Snowflake.

Who Should Use Snowflake Inc. (SNOW)?

  • Data Engineers: Streamline data workflows with a robust cloud data platform.
  • Business Analysts: Gain insights faster with powerful data analytics tools.
  • IT Professionals: Easily manage and scale data infrastructure without the hassle.
  • Developers: Build and deploy applications using a flexible and efficient data architecture.
  • Organizations of All Sizes: Leverage Snowflake's capabilities to enhance data-driven decision-making.

What the Template Contains

  • Pre-Filled DCF Model: Snowflake Inc.’s (SNOW) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Snowflake Inc.’s (SNOW) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.