SNOW — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($170.33)
DCF	$380.52	+123.4%
Graham Number	—	—
Reverse DCF	—	implied g: 15.5%
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $1.76B

Near-term growth (yrs 1–5)(%)Rev: 30.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.13%

Computed WACC: 10.13%

Cost of equity (Re)10.61%(Rf 4.30% + β 1.15 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)95.51%

Debt weight (D/V)4.49%

Results

Intrinsic Value / share$312.84

Current Price$170.33

Upside / Downside+83.7%

Net Debt (used)-$1.29B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	22.1%	26.1%	30.1%	34.1%	38.1%
7.0%	$430.70	$502.91	$584.73	$677.07	$780.95
8.0%	$342.10	$398.87	$463.15	$535.68	$617.22
9.0%	$281.38	$327.58	$379.86	$438.82	$505.09
10.0%	$237.34	$275.88	$319.48	$368.62	$423.82
11.0%	$204.06	$236.83	$273.87	$315.60	$362.47

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $-4.07

Book Value / share($)Yahoo: $5.62

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$170.33

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.13%

Terminal growth rate(%)

Computed WACC: 10.13%

Cost of equity (Re)10.61%(Rf 4.30% + β 1.15 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)95.51%

Debt weight (D/V)4.49%

Results

Current Price$170.33

Implied Near-term FCF Growth18.7%

Historical Revenue Growth30.1%

Historical Earnings Growth—

Base FCF (TTM)$1.76B

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$170.33

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$1.11B

Target EV/EBITDA multipleCurrent: -51.3×

Net Debt($B)Default: -$1.29B

Results

Implied Equity Value / share$170.38

Current Price$170.33

Upside / Downside+0.0%

Implied EV$57.01B

← Overview Financial Statements ← Companies