A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Name | Potential Market (in millions) | CAGR in Market | Market Share | Share of Gross Billing | Operating Margin | Cost of Capital | IPO Proceeds | Value of Equity | Value/Share | Value of Equity | Value per share | ||||||||||||||
2 | Aswath Damodaran | $120,000.00 | 10.39% | 40.00% | 20.00% | 15.00% | 9.97% | $2,000.00 | $16,401.00 | $58.78 | Average | $11,391.01 | $41.24 | |||||||||||||
3 | Tim LeGendre | $75,000.00 | 6.00% | 20.00% | -% | 9.00% | 8.83% | $2,000.00 | $8,073.97 | $33.56 | Median | $13,023.94 | $46.68 | notes? : I see lyft staying mostly a US taxi, ride share, maybe some transit, and also some partial ownership in cars type of deal. Margins were tough, I took current GROSS at 42%, SG&A at 74% and R&D at 14%. The problem with this company is that it is trying to be a technology company in industries that aren't heavily high margin, as far as the past is concerned. As far as a new "blue ocean" market, all I have is assumptions. I took Gross Margin up to 52%, this was hard for me. I do see margins going from 18% in 16, to 38% in 17, to 42% in 18, but going up to 52% seemed tough. I deemed this partly a software industry type play, so going up to 64% gross margin averages wouldn't be too tough, hence, I short cutted and met in the middle at 52%. I took SG&A from 74% down to 32% This was extremely tough as well, because not too many companies run at 32% and definitely not today's tech/software companies. Lastly I took R&D from 14% down to 11%, scaling and efficiency in their app allows them to spend less. All told, I had to squeeze hard to get them to 9% EBIT MARGIN. For beta, I started a little weird, I looked at food distribution as kind of a guide. I used .78 as a base beta, and adjusted for negative return on capital, but zero debt that I saw on the prospectus, I got to 1.11. My COE was 8.84% using 1.11 beta, 5.58% ERP, and finally 2.719% on the 10y. Cost of debt was 7.22% based on possible bond rating of b+ with a default spread of 4.5%. This was really generous. Short operating history and negative profit margins wouldn't really be this good of a rating, unless you are tesla. I didn't have a figure for D&A and CAPEX. So I justed used Capex at 250 million and D&A at 200 million. I had this just slowly just falling down to an average and being the same in year 10. Working captial, I wasn't able to really work on, so I left that blank. I left interest blank, which is also extremely optimistic. I imagine this company will be tapping the convertible markets in a couple years. For reinvestment I had them scaling up in terms of how good they are with investments, eventually having them be at a 2.5 sales/capital ratio in year ten, I also have roughly a 22.5% ROC in that year. First I took the FCFE and came up with roughly $34 a share. Then I used that as the equity value to decide the true weighted COC, which, without debt is pretty much the same COC 8.84%. I also capitalized their operating leases to a tune of a PV of 322.93 million. I took that debt out of my firm value, added the proceeds, and cash and came up with 8073.97 I then divided by the amount of shares they report to have outstanding at the time of IPO: 240,597,591. I didn't take into account an RSU's or options, because they didn't give me any information on those. I also didn't adjust my price based on it looks like A shares won't have the same voting power. Lastly I did adjust for a 15% chance of faliure and them getting 75% of the going concern value of FCFF. My COC goes from 8.84% down to 7.07% in year ten. I feel very generous with this. I think that in the end I have a low value because I'm stretched to find the margins in this buisness. In conclusion, this is a conseritive estimate, I feel neutal in terms of bias, I've never used lyft, and I had an uber once but someone else did it and paid for it, I was a tag along. I live an an urband area where neither service is really even used or offered. I spoke to an uber drive once, but don't remember the conversation. I say this because I don't have any preferrences or knowledge of inner city ride sharing. | ||||||||||||
4 | Nazir Tarraf | $250,000.00 | 7.26% | 25.00% | 10.00% | 25.00% | 10.00% | $2,000.00 | $15,795.81 | $56.61 | ||||||||||||||||
5 | Hiroki Yamamoto | $120,000.00 | 10.39% | 30.00% | 20.00% | 25.00% | 12.03% | $2,000.00 | $17,950.49 | $64.33 | ||||||||||||||||
6 | Arnab Khasnobis | $250,000.00 | 10.39% | 15.00% | 15.00% | 15.00% | 8.24% | $2,000.00 | $10,414.68 | $37.32 | ||||||||||||||||
7 | Daniel Sulkin | $120,000.00 | 7.26% | 25.00% | 15.00% | -20.00% | 10.00% | $2,000.00 | -$5,485.02 | -$19.66 | ||||||||||||||||
8 | Francesca DeLucia | $120,000.00 | 10.39% | 25.00% | 20.00% | 15.00% | 9.97% | $2,000.00 | $8,266.65 | $29.63 | ||||||||||||||||
9 | Alex Wei | $200,000.00 | 10.39% | 25.00% | 15.00% | 15.00% | 9.97% | $2,000.00 | $13,023.94 | $46.68 | ||||||||||||||||
10 | Darth Sidious | $120,000.00 | 6.00% | 35.00% | 33.33% | 20.00% | 9.97% | $2,000.00 | $16,807.23 | $60.23 | ||||||||||||||||
11 | Levent Touter | $120,000.00 | 13% | 25% | 40.00% | 14.00% | 8.24% | $2,000.00 | $10,636.20 | $38.12 | AV bull scenario with strong competition | |||||||||||||||
12 | Rahul Khanna | $120,000.00 | 10.39% | 30.00% | 20.00% | 15.00% | 9.97% | $2,000.00 | $13,416.13 | $48.08 | ||||||||||||||||
13 | ||||||||||||||||||||||||||
14 | ||||||||||||||||||||||||||
15 | ||||||||||||||||||||||||||
16 | ||||||||||||||||||||||||||
17 | ||||||||||||||||||||||||||
18 | ||||||||||||||||||||||||||
19 | ||||||||||||||||||||||||||
20 | ||||||||||||||||||||||||||
21 | ||||||||||||||||||||||||||
22 | ||||||||||||||||||||||||||
23 | ||||||||||||||||||||||||||
24 | ||||||||||||||||||||||||||
25 | ||||||||||||||||||||||||||
26 | ||||||||||||||||||||||||||
27 | ||||||||||||||||||||||||||
28 | ||||||||||||||||||||||||||
29 | ||||||||||||||||||||||||||
30 | ||||||||||||||||||||||||||
31 | ||||||||||||||||||||||||||
32 | ||||||||||||||||||||||||||
33 | ||||||||||||||||||||||||||
34 | ||||||||||||||||||||||||||
35 | ||||||||||||||||||||||||||
36 | ||||||||||||||||||||||||||
37 | ||||||||||||||||||||||||||
38 | ||||||||||||||||||||||||||
39 | ||||||||||||||||||||||||||
40 | ||||||||||||||||||||||||||
41 | ||||||||||||||||||||||||||
42 | ||||||||||||||||||||||||||
43 | ||||||||||||||||||||||||||
44 | ||||||||||||||||||||||||||
45 | ||||||||||||||||||||||||||
46 | ||||||||||||||||||||||||||
47 | ||||||||||||||||||||||||||
48 | ||||||||||||||||||||||||||
49 | ||||||||||||||||||||||||||
50 | ||||||||||||||||||||||||||
51 | ||||||||||||||||||||||||||
52 | ||||||||||||||||||||||||||
53 | ||||||||||||||||||||||||||
54 | ||||||||||||||||||||||||||
55 | ||||||||||||||||||||||||||
56 | ||||||||||||||||||||||||||
57 | ||||||||||||||||||||||||||
58 | ||||||||||||||||||||||||||
59 | ||||||||||||||||||||||||||
60 | ||||||||||||||||||||||||||
61 | ||||||||||||||||||||||||||
62 | ||||||||||||||||||||||||||
63 | ||||||||||||||||||||||||||
64 | ||||||||||||||||||||||||||
65 | ||||||||||||||||||||||||||
66 | ||||||||||||||||||||||||||
67 | ||||||||||||||||||||||||||
68 | ||||||||||||||||||||||||||
69 | ||||||||||||||||||||||||||
70 | ||||||||||||||||||||||||||
71 | ||||||||||||||||||||||||||
72 | ||||||||||||||||||||||||||
73 | ||||||||||||||||||||||||||
74 | ||||||||||||||||||||||||||
75 | ||||||||||||||||||||||||||
76 | ||||||||||||||||||||||||||
77 | ||||||||||||||||||||||||||
78 | ||||||||||||||||||||||||||
79 | ||||||||||||||||||||||||||
80 | ||||||||||||||||||||||||||
81 | ||||||||||||||||||||||||||
82 | ||||||||||||||||||||||||||
83 | ||||||||||||||||||||||||||
84 | ||||||||||||||||||||||||||
85 | ||||||||||||||||||||||||||
86 | ||||||||||||||||||||||||||
87 | ||||||||||||||||||||||||||
88 | ||||||||||||||||||||||||||
89 | ||||||||||||||||||||||||||
90 | ||||||||||||||||||||||||||
91 | ||||||||||||||||||||||||||
92 | ||||||||||||||||||||||||||
93 | ||||||||||||||||||||||||||
94 | ||||||||||||||||||||||||||
95 | ||||||||||||||||||||||||||
96 | ||||||||||||||||||||||||||
97 | ||||||||||||||||||||||||||
98 | ||||||||||||||||||||||||||
99 | ||||||||||||||||||||||||||
100 |