Snowflake Inc.

SNOW

SNOWSnowflake Inc. US flag

New York Stock Exchange

241.28

USD

-19.86

- -

83.63BMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-39.23	-15.55	-10.82	-11.09	-10.49	-14.9	-14.66
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.46	55.97	59.03	62.4	65.26	67.98	66.5	67.17
EBITDA Margin (%)	-190.45	-133.93	-90.21	-56.88	-37.7	-34.74	-35.12	-25.93
Operating Margin (%)	-191.86	-135.26	-91.87	-58.64	-40.77	-39.01	-40.15	-30.64
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-183.32	-131.27	-90.71	-55.52	-39.5	-30.26	-35.44	-28.01
Profit Margin (%)	-184.17	-131.65	-91.06	-55.76	-38.57	-29.79	-35.45	-28.43
Net Income to Common Margin (%)	-184.17	-131.65	-91.06	-55.76	-38.57	-29.79	-35.45	-28.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Total Debt	17	211	205	206	252	288	2,685	2,741
ST Debt	4	18	20	25	27	34	36	50
LT Debt	13	193	185	181	224	254	2,649	2,692
Total Debt/EBITDA	-0.09	-0.6	-0.38	-0.3	-0.32	-0.3	-2.11	-2.26
Net Debt/EBITDA	0.63	0.36	1.54	1.57	1.21	1.81	0.28	0.45
Total Debt/EBIT	-0.09	-0.59	-0.38	-0.29	-0.3	-0.26	-1.84	-1.91
Net Debt/EBIT	0.63	0.36	1.51	1.52	1.12	1.61	0.25	0.38
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-461.58	-146.39
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-478.35	-159.01
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-527.73	-172.95
Interest Expense	- -	- -	- -	- -	- -	- -	3	8
Common Equity/Total Assets	-46.03	-69.15	-20.93	-28.86	-35.17	-49.56	-80.73	-103.96
Long-Term Debt/Equity (%)	- -	- -	3.75	3.59	4.1	4.89	88.12	139.88
Long-Term Debt/Capital (%)	-3.74	-39.5	-17.87	-10.58	-9.15	-6.73	-57.58	-39.86
Long-Term Debt/Total Assets (%)	1.64	19.07	3.12	2.72	2.91	3.09	29.33	29.47
Total Debt/Equity (%)	-5.33	-38.78	4.14	4.09	4.6	5.55	89.31	142.46
Total Debt/Capital (%)	-4.97	-43.2	-19.76	-12.04	-10.26	-7.62	-58.36	-40.59
Total Debt/Total Assets (%)	2.18	20.86	3.45	3.1	3.26	3.5	29.72	30.01
Net Debt to Equity	37.3	23.35	-16.61	-21.5	-17.19	-33.96	-11.88	-28.5
Net Debt/Capital (%)	25.8	20.64	44.21	38.79	27.71	31.82	4.94	5.72
EBITDA	-184	-355	-534	-694	-779	-975	-1,274	-1,215
EBITDA-CapEx	-188	-377	-583	-734	-805	-1,039	-1,320	-1,319
Operating Income (Loss)	-185	-358	-544	-715	-842	-1,095	-1,456	-1,435

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Cash Ratio	4.2	1.04	4.95	2.76	2.01	1.41	1.4	0.91
Current Ratio	4.82	1.6	5.45	3.29	2.5	1.85	1.78	1.3
Quick Ratio	4.64	1.47	5.32	3.15	2.37	1.75	1.68	1.21
CFO/Avg Current Liab	- -	-0.63	-0.08	0.1	0.32	0.36	0.32	0.32
Common Equity/Total Assets	-46.03	-69.15	-20.93	-28.86	-35.17	-49.56	-80.73	-103.96
Long-Term Debt/Equity (%)	- -	- -	3.75	3.59	4.1	4.89	88.12	139.88
Long-Term Debt/Capital (%)	-3.74	-39.5	-17.87	-10.58	-9.15	-6.73	-57.58	-39.86
Long-Term Debt/Total Assets (%)	1.64	19.07	3.12	2.72	2.91	3.09	29.33	29.47
Total Debt/Equity (%)	-5.33	-38.78	4.14	4.09	4.6	5.55	89.31	142.46
Total Debt/Capital (%)	-4.97	-43.2	-19.76	-12.04	-10.26	-7.62	-58.36	-40.59
Total Debt/Total Assets (%)	2.18	20.86	3.45	3.1	3.26	3.5	29.72	30.01
CFO/Total Liabilities	-13.37	-11.34	-4.61	6.88	24.21	27.97	15.92	16.95
CFO/CapEx	-35.85	-7.73	-0.93	2.72	21.13	13.29	20.74	11.67
Altman's Z-Score	-0.45	-1.61	23.71	31.06	13.14	12.15	4.91	3.86

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Accounts Receivable Turnover	- -	2.18	2.5	2.9	3.28	3.42	3.92	4.21
Days Sales Outstanding	- -	167.38	145.95	125.67	111.45	106.82	93.09	86.75
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	13.92	34.32	48.03	38.67	23.84	10.97	9.75
Accounts Payable Turnover Days	- -	26.22	10.63	7.6	9.44	15.31	33.28	37.42
Cash Conversion Cycle	- -	141.16	135.32	118.07	102.01	91.51	59.81	49.33
Inventory to Cash Days	- -	167.38	145.95	125.67	111.45	106.82	93.09	86.75
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Market Capitalization	- -	- -	38,583	82,845	49,862	64,170	60,390	65,035
- Cash & Cash Equivalents	117	127	820	1,086	940	1,763	2,629	2,828
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	12	10	7	- -
+ Total Debt	17	211	205	206	252	288	2,685	2,741
Enterprise Value	-592	-223	34,879	79,200	46,118	60,622	58,444	63,746
Total Capital	-335	-489	-1,035	-1,713	-2,452	-3,777	-4,602	-6,753
Total Debt/Capital (%)	-4.97	-43.2	-19.76	-12.04	-10.26	-7.62	-58.36	-40.59
Total Debt / EV	-0.03	-0.95	0.01	- -	0.01	- -	0.05	0.04
EV/Sales	- -	- -	58.91	64.95	22.33	21.6	16.12	13.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	718.83	84.52	71.48	60.72	51.81
EV/Free Cash Flow to Firm	- -	- -	10,611.19	525.43	80.7	66.48	57.93	47.75
Diluted Market Cap	- -	- -	38,583	82,845	49,862	64,170	60,390	65,035
Diluted Enterprise Value	-100	84	37,967	81,966	49,186	62,706	60,453	64,948
EV per Share	- -	- -	246.3	263.76	144.69	184.82	175.66	188.88
TTM Sales	97	265	592	1,219	2,066	2,806	3,626	4,684
TTM EBITDA	-184	-355	-534	-694	-779	-975	-1,274	-1,215
TTM Operating Income	-185	-358	-544	-715	-842	-1,095	-1,456	-1,435
TTM Cash Flow to Firm	-144	-177	-45	110	546	848	963	1,230
TTM Free Cash Flow to Firm	-140	-154	3	151	571	912	1,009	1,335

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Price/Free Cash Flow	- -	- -	11,737.91	549.61	87.25	70.37	60.03	49.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-592	-223	34,879	79,200	46,118	60,622	58,444	63,746
Low Price	- -	- -	208.55	184.71	110.26	128.56	107.13	120.1
EV/Sales	- -	- -	58.91	64.95	22.33	21.6	16.12	13.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-73.39	-125.2	-68.81	-64.63	-38.47	-52.34
Price/Earnings High	- -	- -	-112.69	-178.85	-131.82	-83.03	-61.52	-71.13
Price/Earnings Low	- -	- -	-54.78	-81.57	-44.11	-50.43	-27.72	-30.44
Price/Book Value	- -	- -	-31.13	-43.16	-18.36	-15.75	-8.28	-6.85
Price/Book Value Average	- -	- -	-31.92	-44.35	-20.18	-13.26	-6.78	-7.34
Price/Book Value High	- -	- -	-49.02	-63.36	-38.67	-17.03	-10.84	-9.98
Price/Book Value Low	- -	- -	-23.83	-28.9	-12.94	-10.35	-4.89	-4.27
Price/Tangible Book Value	- -	- -	7.88	16.53	10.84	16.84	39.37	178.08
Price/Tangible Book Value Average	- -	- -	8.08	16.98	11.92	14.18	32.24	190.84
Price/Tangible Book Value High	- -	- -	12.4	24.26	22.82	18.21	51.56	259.38
Price/Tangible Book Value Low	- -	- -	6.03	11.06	7.64	11.06	23.24	110.99
Price/Sales	- -	- -	65.17	67.94	24.14	22.86	16.65	13.88
Price/Sales Average	- -	- -	66.83	69.82	26.54	19.25	13.64	14.88
Price/Sales High	- -	- -	102.61	99.74	50.84	24.74	21.81	20.22
Price/Sales Low	- -	- -	49.88	45.49	17.01	15.03	9.83	8.65
Price/Cash Flow	- -	- -	-849.52	751.92	91.38	75.66	62.92	53.22
Price/Cash Flow Average	- -	- -	-871.16	772.63	100.47	63.71	51.53	57.03
Price/Cash Flow High	- -	- -	-1,337.65	1,103.76	192.47	81.85	82.41	77.52
Price/Cash Flow Low	- -	- -	-650.27	503.39	64.41	49.72	37.14	33.17
Price/Free Cash Flow Average	- -	- -	12,036.95	564.76	95.93	59.25	49.16	52.53
Price/Free Cash Flow High	- -	- -	18,482.53	806.79	183.77	76.12	78.62	71.4
Price/Free Cash Flow Low	- -	- -	8,984.92	367.96	61.5	46.24	35.43	30.55
EV/Sales Average	- -	0.32	65.79	69.09	26.21	18.73	13.65	14.86
EV/Sales High	- -	0.32	101.57	99.01	50.51	24.21	21.83	20.2
EV/Sales Low	- -	0.32	48.84	44.77	16.69	14.5	9.85	8.63
EV/EBITDA Average	0.54	-0.24	-72.92	-121.48	-69.53	-53.93	-38.88	-57.3
EV/EBITDA High	0.54	-0.24	-112.59	-174.08	-133.99	-69.71	-62.15	-77.91
EV/EBITDA Low	0.54	-0.24	-54.14	-78.7	-44.26	-41.75	-28.04	-33.3
EV/EBIT Average	0.54	-0.23	-71.61	-117.82	-64.29	-48.02	-34.01	-48.5
EV/EBIT High	0.54	-0.23	-110.56	-168.85	-123.88	-62.07	-54.36	-65.94
EV/EBIT Low	0.54	-0.23	-53.16	-76.34	-40.92	-37.18	-24.52	-28.18
Last Price	- -	- -	272.45	275.9	156.44	195.64	181.51	192.7
High Price	- -	- -	429	405	329.49	211.65	237.72	280.67
Enterprise Value Average	-100	84	38,950	84,249	54,146	52,572	49,517	69,606
Enterprise Value High	-100	84	60,136	120,731	104,342	67,957	79,154	94,637
Enterprise Value Low	-100	84	28,918	54,584	34,469	40,703	35,706	40,446

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-39.23	-15.55	-10.82	-11.09	-10.49	-14.9	-14.66
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.46	55.97	59.03	62.4	65.26	67.98	66.5	67.17
EBITDA Margin (%)	-190.45	-133.93	-90.21	-56.88	-37.7	-34.74	-35.12	-25.93
Operating Margin (%)	-191.86	-135.26	-91.87	-58.64	-40.77	-39.01	-40.15	-30.64
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-183.32	-131.27	-90.71	-55.52	-39.5	-30.26	-35.44	-28.01
Profit Margin (%)	-184.17	-131.65	-91.06	-55.76	-38.57	-29.79	-35.45	-28.43
Net Income to Common Margin (%)	-184.17	-131.65	-91.06	-55.76	-38.57	-29.79	-35.45	-28.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Total Debt	17	211	205	206	252	288	2,685	2,741
ST Debt	4	18	20	25	27	34	36	50
LT Debt	13	193	185	181	224	254	2,649	2,692
Total Debt/EBITDA	-0.09	-0.6	-0.38	-0.3	-0.32	-0.3	-2.11	-2.26
Net Debt/EBITDA	0.63	0.36	1.54	1.57	1.21	1.81	0.28	0.45
Total Debt/EBIT	-0.09	-0.59	-0.38	-0.29	-0.3	-0.26	-1.84	-1.91
Net Debt/EBIT	0.63	0.36	1.51	1.52	1.12	1.61	0.25	0.38
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-461.58	-146.39
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-478.35	-159.01
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-527.73	-172.95
Interest Expense	- -	- -	- -	- -	- -	- -	3	8
Common Equity/Total Assets	-46.03	-69.15	-20.93	-28.86	-35.17	-49.56	-80.73	-103.96
Long-Term Debt/Equity (%)	- -	- -	3.75	3.59	4.1	4.89	88.12	139.88
Long-Term Debt/Capital (%)	-3.74	-39.5	-17.87	-10.58	-9.15	-6.73	-57.58	-39.86
Long-Term Debt/Total Assets (%)	1.64	19.07	3.12	2.72	2.91	3.09	29.33	29.47
Total Debt/Equity (%)	-5.33	-38.78	4.14	4.09	4.6	5.55	89.31	142.46
Total Debt/Capital (%)	-4.97	-43.2	-19.76	-12.04	-10.26	-7.62	-58.36	-40.59
Total Debt/Total Assets (%)	2.18	20.86	3.45	3.1	3.26	3.5	29.72	30.01
Net Debt to Equity	37.3	23.35	-16.61	-21.5	-17.19	-33.96	-11.88	-28.5
Net Debt/Capital (%)	25.8	20.64	44.21	38.79	27.71	31.82	4.94	5.72
EBITDA	-184	-355	-534	-694	-779	-975	-1,274	-1,215
EBITDA-CapEx	-188	-377	-583	-734	-805	-1,039	-1,320	-1,319
Operating Income (Loss)	-185	-358	-544	-715	-842	-1,095	-1,456	-1,435

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Cash Ratio	4.2	1.04	4.95	2.76	2.01	1.41	1.4	0.91
Current Ratio	4.82	1.6	5.45	3.29	2.5	1.85	1.78	1.3
Quick Ratio	4.64	1.47	5.32	3.15	2.37	1.75	1.68	1.21
CFO/Avg Current Liab	- -	-0.63	-0.08	0.1	0.32	0.36	0.32	0.32
Common Equity/Total Assets	-46.03	-69.15	-20.93	-28.86	-35.17	-49.56	-80.73	-103.96
Long-Term Debt/Equity (%)	- -	- -	3.75	3.59	4.1	4.89	88.12	139.88
Long-Term Debt/Capital (%)	-3.74	-39.5	-17.87	-10.58	-9.15	-6.73	-57.58	-39.86
Long-Term Debt/Total Assets (%)	1.64	19.07	3.12	2.72	2.91	3.09	29.33	29.47
Total Debt/Equity (%)	-5.33	-38.78	4.14	4.09	4.6	5.55	89.31	142.46
Total Debt/Capital (%)	-4.97	-43.2	-19.76	-12.04	-10.26	-7.62	-58.36	-40.59
Total Debt/Total Assets (%)	2.18	20.86	3.45	3.1	3.26	3.5	29.72	30.01
CFO/Total Liabilities	-13.37	-11.34	-4.61	6.88	24.21	27.97	15.92	16.95
CFO/CapEx	-35.85	-7.73	-0.93	2.72	21.13	13.29	20.74	11.67
Altman's Z-Score	-0.45	-1.61	23.71	31.06	13.14	12.15	4.91	3.86

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Accounts Receivable Turnover	- -	2.18	2.5	2.9	3.28	3.42	3.92	4.21
Days Sales Outstanding	- -	167.38	145.95	125.67	111.45	106.82	93.09	86.75
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	13.92	34.32	48.03	38.67	23.84	10.97	9.75
Accounts Payable Turnover Days	- -	26.22	10.63	7.6	9.44	15.31	33.28	37.42
Cash Conversion Cycle	- -	141.16	135.32	118.07	102.01	91.51	59.81	49.33
Inventory to Cash Days	- -	167.38	145.95	125.67	111.45	106.82	93.09	86.75
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Market Capitalization	- -	- -	38,583	82,845	49,862	64,170	60,390	65,035
- Cash & Cash Equivalents	117	127	820	1,086	940	1,763	2,629	2,828
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	12	10	7	- -
+ Total Debt	17	211	205	206	252	288	2,685	2,741
Enterprise Value	-592	-223	34,879	79,200	46,118	60,622	58,444	63,746
Total Capital	-335	-489	-1,035	-1,713	-2,452	-3,777	-4,602	-6,753
Total Debt/Capital (%)	-4.97	-43.2	-19.76	-12.04	-10.26	-7.62	-58.36	-40.59
Total Debt / EV	-0.03	-0.95	0.01	- -	0.01	- -	0.05	0.04
EV/Sales	- -	- -	58.91	64.95	22.33	21.6	16.12	13.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	718.83	84.52	71.48	60.72	51.81
EV/Free Cash Flow to Firm	- -	- -	10,611.19	525.43	80.7	66.48	57.93	47.75
Diluted Market Cap	- -	- -	38,583	82,845	49,862	64,170	60,390	65,035
Diluted Enterprise Value	-100	84	37,967	81,966	49,186	62,706	60,453	64,948
EV per Share	- -	- -	246.3	263.76	144.69	184.82	175.66	188.88
TTM Sales	97	265	592	1,219	2,066	2,806	3,626	4,684
TTM EBITDA	-184	-355	-534	-694	-779	-975	-1,274	-1,215
TTM Operating Income	-185	-358	-544	-715	-842	-1,095	-1,456	-1,435
TTM Cash Flow to Firm	-144	-177	-45	110	546	848	963	1,230
TTM Free Cash Flow to Firm	-140	-154	3	151	571	912	1,009	1,335

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Price/Free Cash Flow	- -	- -	11,737.91	549.61	87.25	70.37	60.03	49.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-592	-223	34,879	79,200	46,118	60,622	58,444	63,746
Low Price	- -	- -	208.55	184.71	110.26	128.56	107.13	120.1
EV/Sales	- -	- -	58.91	64.95	22.33	21.6	16.12	13.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-73.39	-125.2	-68.81	-64.63	-38.47	-52.34
Price/Earnings High	- -	- -	-112.69	-178.85	-131.82	-83.03	-61.52	-71.13
Price/Earnings Low	- -	- -	-54.78	-81.57	-44.11	-50.43	-27.72	-30.44
Price/Book Value	- -	- -	-31.13	-43.16	-18.36	-15.75	-8.28	-6.85
Price/Book Value Average	- -	- -	-31.92	-44.35	-20.18	-13.26	-6.78	-7.34
Price/Book Value High	- -	- -	-49.02	-63.36	-38.67	-17.03	-10.84	-9.98
Price/Book Value Low	- -	- -	-23.83	-28.9	-12.94	-10.35	-4.89	-4.27
Price/Tangible Book Value	- -	- -	7.88	16.53	10.84	16.84	39.37	178.08
Price/Tangible Book Value Average	- -	- -	8.08	16.98	11.92	14.18	32.24	190.84
Price/Tangible Book Value High	- -	- -	12.4	24.26	22.82	18.21	51.56	259.38
Price/Tangible Book Value Low	- -	- -	6.03	11.06	7.64	11.06	23.24	110.99
Price/Sales	- -	- -	65.17	67.94	24.14	22.86	16.65	13.88
Price/Sales Average	- -	- -	66.83	69.82	26.54	19.25	13.64	14.88
Price/Sales High	- -	- -	102.61	99.74	50.84	24.74	21.81	20.22
Price/Sales Low	- -	- -	49.88	45.49	17.01	15.03	9.83	8.65
Price/Cash Flow	- -	- -	-849.52	751.92	91.38	75.66	62.92	53.22
Price/Cash Flow Average	- -	- -	-871.16	772.63	100.47	63.71	51.53	57.03
Price/Cash Flow High	- -	- -	-1,337.65	1,103.76	192.47	81.85	82.41	77.52
Price/Cash Flow Low	- -	- -	-650.27	503.39	64.41	49.72	37.14	33.17
Price/Free Cash Flow Average	- -	- -	12,036.95	564.76	95.93	59.25	49.16	52.53
Price/Free Cash Flow High	- -	- -	18,482.53	806.79	183.77	76.12	78.62	71.4
Price/Free Cash Flow Low	- -	- -	8,984.92	367.96	61.5	46.24	35.43	30.55
EV/Sales Average	- -	0.32	65.79	69.09	26.21	18.73	13.65	14.86
EV/Sales High	- -	0.32	101.57	99.01	50.51	24.21	21.83	20.2
EV/Sales Low	- -	0.32	48.84	44.77	16.69	14.5	9.85	8.63
EV/EBITDA Average	0.54	-0.24	-72.92	-121.48	-69.53	-53.93	-38.88	-57.3
EV/EBITDA High	0.54	-0.24	-112.59	-174.08	-133.99	-69.71	-62.15	-77.91
EV/EBITDA Low	0.54	-0.24	-54.14	-78.7	-44.26	-41.75	-28.04	-33.3
EV/EBIT Average	0.54	-0.23	-71.61	-117.82	-64.29	-48.02	-34.01	-48.5
EV/EBIT High	0.54	-0.23	-110.56	-168.85	-123.88	-62.07	-54.36	-65.94
EV/EBIT Low	0.54	-0.23	-53.16	-76.34	-40.92	-37.18	-24.52	-28.18
Last Price	- -	- -	272.45	275.9	156.44	195.64	181.51	192.7
High Price	- -	- -	429	405	329.49	211.65	237.72	280.67
Enterprise Value Average	-100	84	38,950	84,249	54,146	52,572	49,517	69,606
Enterprise Value High	-100	84	60,136	120,731	104,342	67,957	79,154	94,637
Enterprise Value Low	-100	84	28,918	54,584	34,469	40,703	35,706	40,446

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Shares Outstanding	279	279	288	312	323	334	334	344
Diluted Weighted Avg Shares	238	238	142	300	319	328	333	337
Basic Weighted Avg Shares	238	238	142	300	319	328	333	337
Revenue per Share	0.41	1.11	4.18	4.06	6.48	8.56	10.9	13.88
EBITDA per Share	-0.77	-1.49	-3.77	-2.31	-2.44	-2.97	-3.83	-3.6
Operating Income per Share	-0.78	-1.5	-3.84	-2.38	-2.64	-3.34	-4.38	-4.25
Basic EPS, GAAP	-0.75	-1.46	-3.81	-2.26	-2.5	-2.55	-3.86	-3.95
Basic EPS from Cont Ops	-0.75	-1.46	-3.81	-2.26	-2.5	-2.55	-3.87	-3.94
Diluted EPS, GAAP	-0.75	-1.46	-3.81	-2.26	-2.5	-2.55	-3.86	-3.95
Diluted EPS from Cont Ops	-0.75	-1.46	-3.81	-2.26	-2.5	-2.55	-3.87	-3.94
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.6	-0.74	-0.32	0.37	1.71	2.59	2.88	3.62
Free Cash Flow per Basic Share	-0.62	-0.84	-0.66	0.23	1.63	2.39	2.75	3.31
Cash & Equivalents per Share	2.55	1.82	27.6	12.83	12.57	11.73	13.94	11.94
Book Value per Share	-1.48	-2.94	-8.75	-6.39	-8.52	-12.43	-21.92	-28.13
Tangible Book Value per Share	-1.33	-2.36	34.59	16.7	14.44	11.62	4.61	1.08

Snowflake Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)