Revenues: $ 2.0 billion Debt: $ 0.00
Cash: $ 2.3 billion Num Shares: 124.2 million

LinkedIn (LNKD)

Mayukh's estimated value: $99.39 Market price: $180.18 45.00 %
15th Apr 2013

Get Started With Your Own Valuation For LNKD

Sign up here

Trends

Relative Value

LNKD HPQ CSGS AAPL FLWS IBM
1yr performance 0.07% 35.66% -12.60% 35.67% 55.29% -15.27%
Price/Earnings 0.00 14.78 24.42 16.71 35.03 9.72
Price/Book 25.91 3.01 2.45 5.34 3.09 8.79
EV/EBITDA 156.13 5.94 5.8 12.02 12.97 8.44
ROE -0.01% 0.2% 0.1% 0.32% 0.09% 0.9%
ROA 0.01% 0.05% 0.06% 0.15% 0.05% 0.11%
Debt 0.00 19.5 billion 258.1 million 35.3 billion 62.3 million 45.7 billion
Cash 2.3 billion 15.1 billion 183.5 million 25.2 billion 2.2 million 9.6 billion
Analyst Expected 5 yr Revenue Growth 39.60% 5.06% 4.44% 11.49% 18.0% 5.93%

Valuation details

PastFuture
Years2010201120122013201420152016201720182019202020212022
Revenue Growth Estimate0.0%114.8%86.2%40.0%45.0%45.0%45.0%45.0%45.0%21.8%15.2%8.6%2.0%
Revenues243.1 million522.2 million972.3 million1.4 billion2.0 billion2.9 billion4.1 billion6.0 billion8.7 billion10.6 billion12.2 billion13.3 billion13.6 billion
Operating Margins7.8%4.39%5.87%9.0%9.0%9.0%9.0%9.0%10.8%12.6%14.4%16.2%18.0%
Operating Income19.0 million22.9 million57.1 million122.5 million177.6 million257.6 million373.5 million541.6 million942.3 million1.3 billion1.8 billion2.2 billion2.4 billion
Taxes18.9%0.0%0.0%10.0%10.0%10.0%10.0%10.0%16.0%22.0%28.0%34.0%40.0%
Sales Cap6.710.841.077.057.667.6619.1619.1617.109.116.363.700.91
Reinvestment Rate0.0%0.0%0.0%50.0%50.0%50.0%20.0%20.0%20.0%20.0%20.0%20.0%20.0%
Reinvestments0.0.000.0.000.0055.1 million79.9 million115.9 million67.2 million97.5 million158.3 million208.9 million253.9 million284.3 million292.9 million
Free Cashflows-140,000.0037.0 million0.0055.1 million79.9 million115.9 million268.9 million389.9 million633.2 million835.6 million1.0 billion1.1 billion1.2 billion
Cost of Capital8.0%8.0%8.0%10.0%10.0%10.0%10.0%10.0%10.0%10.0%10.0%10.0%10.0%
Present Value Cashflows0.0.000.0.000.0.0050.2 million66.4 million86.9 million182.9 million241.8 million354.6 million426.1 million477.3 million477.6 million457.0 million

Summary

PV Terminal Value: 7.3 billion
Operating Value: 10.1 billion
Cash: 749.6 million
Debt: 0.00
Num of shares: 109.1 million