The Discounted Cash Flow (DCF) Estimate of Snap Stock's Fair Market Value On Per Share Is 27.94
The Discounted Cash Flow (DCF) Estimate of Snap Stock's Fair Market Value On Per Share Is 27.94
Cash Taxes $0
Incr (Decr) in Net WC $151
Capital Expenditures $67
Stock-based Comp. $32
Free Cash Flow ($709)
Terminal Value
Discount Factor
Enterprice Value 38728.46
$0 $0 $0 $0 $0 $0
$257 $228 $231 $228 $209 $224
$83 $97 $109 $120 $130 $140
$75 $159 $203 $257 $317 $421
($1,186) ($1,093) ($737) ($243) $818 $1,831
39230.16
$0 $823 $1,448
$248 $207 $151
$148 $155 $161
$533 $648 $759
$2,958 $3,390 $4,054 $4,196
33,399.62
undervalued