Full index of posts »
StockTalks

$WDAY http://bit.ly/1fuHxzH Feb 27, 2014

$TWTR Start at the 6m. mark. http://bit.ly/1dzYU54 Jan 4, 2014

A Different Take On TWTR's Valuation! $TWTR http://seekingalpha.com/p/1im2x Jan 4, 2014
Latest Comments
 foodforthought on A Different Take On TWTR's Valuation! Interesting Google Trends: Twitter VS. Instagra...
 Thomas Almond on A Different Take On TWTR's Valuation! The only possible assumption you could make to ...
Most Commented
 A Different Take On TWTR's Valuation! (2 Comments)
Posts by Themes
Instablogs are Seeking Alpha's free blogging platform customized for finance, with instant set up and exposure to millions of readers interested in the financial markets. Publish your own instablog in minutes.
View foodforthought's Instablogs on:
A Different Take On TWTR's Valuation!
From 424B4 dated 11/7/13:
http://1.usa.gov/1gz0iph
TWTR generated $112,247 of revenue in 4Q:12 ($316,933 (full year 2012)  204,686 (9months ended 2012). Hence, TWTR generated 35.42% of its revenue in 4Q:12. Applying this forward to 2013, we get 2013 revenue estimate of ~$654M. (9months ended 2013 revenue divided by the reverse of the 35.42%: $422,215/(10.3542) = $654M)
$654M implies a growth of ~107% in 2013. Being generous, let's assume TWTR doubles its revenue stream again in 2014 to ~$1.3B. And, let's assume again a generous 85% revenue growth in 2015 (for those asking why 85%; don't forget of law of large numbers). That will give us 2015 revenue estimate of ~$2.42B.
Now is the tricky part. At the high end of estimates, FB will be growing its revenue base by ~40% in 2015. TWTR's 85% revenue growth estimate in 2015 is 2.125X (85/40) that of FB's. FB is currently trading at 8.5X its 2015 revenue estimate. Applying 2.125X to 8.5X, we get a "very generous and aggressive" 2015 P/S multiple of ~18X for TWTR.
18X multiple applied on 2015 revenue estimate of ~$2.42B yields a market cap of ~$43.56B. Diluted O/S shares is ~704M shares (and will be much higher in 2014 and 2015!) That implies current share price of ~$62. Of course, we can always argue "10% premium" on top of our very aggressive growth assumptions due to "scarcity value" for TWTR shares (float is only ~80M shares). That would imply a current share price of $~68.
So, who is willing to pay $68 for TWTR or more? If more, what are your assumptions?