e-valuation
By Stephen J. Kerr
In these the early childhood days of the
Internet, most e-commerce and Web service business owners have
no idea what their companies are worth. Given the prices paid
for some acquisitions and IPO values for Web based businesses
– some just months old – one might think that there is no rationale
or reason behind these valuations.
That is simply not true.
Everything that has substance
has a measurable value. Water has a measurable value to the water
company, air has a measurable value to airlines and oxygen bars,
dirt has a measurable value to everyone…it’s called real estate.
Just because one doesn’t know how to measure the value of an
e-commerce business – that doesn’t
mean that the values placed on these companies are arbitrary.
On April 22, 1889 they had a little
race called the Oklahoma Land Rush. Those with the fastest horses
and best knowledge of the territory staked out the most strategic
riverside, farm and ranch land. Many of the most desirable plots
were taken by "Sooners," so called because they crossed
into the territory sooner than was permitted. Late arrivals often
found that the only land left was hard pan and waterless. It was
chaotic and more than a little dangerous for the thousands of
entrepreneurs who struck out into the former Indian territory
to own some of the two million acres put before them. A few years
later oil was found on some of this land (much of it the "worthless"
land others passed over because you couldn’t grow anything on
it). Those who staked it became wealthy beyond their wildest dreams.
But for most, this land turned into productive farms, towns and
a place to raise their children.
I took this digression to illustrate
that the Internet is in the midst of its own Oklahoma Land Rush.
For a lucky few, those who go public with a huge multiple, this
era will make them wealthy beyond their wildest dreams – but for
most, e-commerce should give them the same thing that the land
gave our great, great grandfathers – a good living. What was the
value of 640 acres in the Oklahoma Territory in 1889? What was
the value of the same land in 1919 when they found a dome of oil
under it? Is value an arbitrary concept? No.
There is only so much real estate
on the Web. If you owned the name and develop the site called
pets.com, realestate.com, or baseball.com, etc. then you were
probably a "Sooner" and struck oil. The value of each
Web based business is directly tied to the originality of the
business, its depth of financing and the business savvy of the
founders. Amazon.com proved that it isn’t the name that’s important
– it’s the real estate you’ve staked out.
The texts define Fair Market Value
as the price a willing buyer will pay and a willing seller would
accept, when neither is under any compulsion to buy or sell. This
presumes an orderly marketplace. When it comes to the Web – you
can flush Fair Market Value down the porcelain receptacle. It’s
all about Strategic Value – that price a 25 year old buyer with
more coffee than blood in his vanes would be willing to pay, with
someone else’s money, to snuff out the competition or to grab
market share before some other 25 year old coffee burning, crazed
buyer gets it. It’s a price that a venture capitalist will pay
to get 17% of a business with no employees, no revenues and little
prospect for profits in our lifetime.
The Strategic Value of
your Web based business is paramount. This is not an orderly market
and it’s not going to become one for some time. But Strategic
Values can be calculated and predicted if you know what’s happening
in the market for similar businesses. A Chinese vase sitting up
in your grandmother’s attic covered with dust has one value and
another on the auction block at Sotheby’s. That vase will be sold
for a price that is consistent with other Chinese vases of the
same era and of a similar quality. The same is true of Internet
companies. By comparing your company to the market for similar
businesses – one can start to approximate the value of your enterprise
against Internet businesses of a equivalent size, quality and
uniqueness.
In business valuation circles
the most tried and true appraisal methods are the Market Approach,
the Income Approach and the Cost Approach.
The Market Approach approximates
a company’s value base on its past profit performance by
utilizing a multiple derived from similar companies that are publicly
traded. We use public companies because the SEC makes them publish
their stock price, their number of shares and their sales and
profits. Appraisers would rather use "comps" from similar
private companies, but private companies rarely disclose
this kind of information. After deriving a multiple based on the
PE ratios of the most similar public companies, a value is rendered
on the subject private company based on a multiple of their past
earnings.
Since a private company’s stock
is not liquid, the valuation is then discounted by the appraiser
for a "Lack of Marketability". This discount can range
as high as 60% of the public company’s price, but most often is
only 30% - 40% off of the public company value. This is kind of
a moot point because most e-commerce companies (except adult
entertainment houses) don’t make much or any profits. Many
have never made any profits and may not do so for years.
The Income Approach utilizes projections
to obtain the "present value" of the projected future
income stream. Since the "future net income" for most
Internet business is almost impossible to predict, the Income
Approach is very difficult to use.
The third method is the Cost Approach.
Now, the Cost Approach does not work too well with most kinds
of businesses, the kind with bricks and mortar...but it has applications
in valuing Internet e-commerce enterprises. If an e-commerce firm
has been in business for three years and burnt through $1.3 million
of investor funds, and is no closer to break even that it was
three years ago – what is it worth? The answer could be $1.3 million,
because this number would approximate the amount that a buyer
would have to spend to develop a similar site and set it up in
business himself. The opportunity value could be much higher if
the site has some significant market advantages or technical innovations.
Most Internet entrepreneurs would not be satisfied with only getting
their investment back – but if you’re mortgaged to the hilt and
there is no other source of money – one might have to sell at
"cost" just to recoup some angry or impatient investor’s
money Often, it is not the cost of programming and developing
the database that is the deciding factor – it’s the marketing
cost. Many Internet pioneers are simply not prepared for the
high cost of marketing their site. It can run many times more
than the original programming and design expense, just to let
people know that you exist. It is a good idea to track the cost
of developing your site carefully, in case it becomes an point
of valuation sometime later. Nobody plans to fail, but many fail
to plan.
Our firm uses a valuation method
for Internet commerce companies that we feel helps establish a
good model for most entrepreneurs to bracket the value of their
own business. For this method we utilized a modified version of
the Market Approach. But instead of deriving a multiple based
on publicly traded Internet companies’ Price Earnings (PE) ratio
– we utilize a multiplier called the PR or Price Revenue
ratio. In today’s market, an Internet company’s profits are irrelevant.
It’s their growth and the number of quality eye’s landing on their
site that matters. While I am sure that you could find some Internet
companies that have been sold for big bucks despite very little
revenue – these are more the exceptions than the norm (and will
be less so in the future). Revenues are a measure of advertising
support, subscriptions and/or commerce on the site. If a site
has enjoyed strong revenue growth, it’s profitability will surely
be lagging, because they would have had to spend heavily on marketing
and programming to get them there.
Top line revenues are the key
indicator of value in the current climate for Internet commerce
companies. For ISPs the key indicator may be the number of subscribers.
For search engines the key indicator may be the number of hits
they receive. But for e-commerce companies, revenues have to be
the benchmark that you rely on when determining value. For start-up
e-commerce companies, one would have to use the present value
of their projected future revenue stream as your basis for value.
But for mature e-commerce companies, current revenues (trailing
12 months) might be a more reliable indicator of present value.
Our firm studied the Price Revenue
ratio of 36 publicly traded Internet companies. What we found
was that, to no surprise, these publicly traded companies are
valued at many times more than their incomes. Most of these corporations
had revenues under $100 million. Relatively small income compared
to the manufactures and retailers which presently dominate the
stock exchanges, and generate billions of dollars in sales. However,
the market capitalization of these publicly traded Internet companies,
with relatively few assets and virtually no profits, is often
higher than many companies on the Fortune 500.
To determine the midpoint for
these 36 companies, our firm used the mean instead of the average
ratio, because the numbers were skewed by a few companies (like
eBay and Infospace.com) with outrageously high stock prices, relative
to their actual revenues. Our 36 guideline companies had mean
revenues of $53.65 million, a mean stock price of $50 per share
and mean numbers of shares outstanding of 37.7 million. The resulting
revenue per share was 1.37 and Price Revenue Ratio was 43.31.
That means that these 36 publicly traded companies are trading
at approximately 43 times their annual revenues. Wow! As a comparison,
General Motors’ PR Ratio is 3.4, with $168 billion in revenues
and $258 billion in assets.
But, 43 is a realistic benchmark
for publicly traded Internet commerce companies today. As the
industry matures, and becomes less speculative, this multiple
will come back closer to those of other high growth industries
like biotechnology and high tech.
Now, before you start popping
champagne corks and making deposits on Ferraris, you should know
that privately held corporations usually sell at a deep discount
to their publicly traded counterparts. If your firm is venture
capital funded and is growing rapidly that discount might be no
more than 30% to 50% of the public multiple. For self-funded,
non-profit or non-commercial, non-mainstream Web based businesses,
that discount can be as much as 80%. Therefore, if we take our
publicly traded benchmark of 43, the discounted multiple on revenues
would be 30 (high) to 21 (low) for well funded, fast growing,
mainstream Web based businesses. If your Web business was generating
$1 million in revenues, you might enjoy a selling price of between
$21 million and $30 million. This would be very rational in today’s
market for well established Internet commerce companies and service
providers.
For adult entertainment, new age
or other fringe Internet businesses, the multiple would probably
shrink down to 10 to 20 times your most recent 12 month income.
For example, if you had a Metaphysical bookstore on the Web, and
it generated $500,000 in revenues in 1999, that business should
be worth between $5 million and $10 million. In comparison, if
you owned a bricks and mortor, Metaphysical bookstore in Greenwich
Village, with sales of $500,000 a year, the most you could probably
get for it would be one times revenues. For most businesses generating
$500,000 in sales, $5 - $10 million would seem ludicrous, but
this is the Web and standard appraisal methods do not apply. It’s
more like wildcat oil exploration than it is business as usual.
Knowledge is power. Remember,
that those strategically minded Internet corporations offering
to buy your private Web enterprise are often ripe with cash, funded
at a multiple many times greater than what they are offering you.
If you know that they are enjoying a valuation 50 times their
revenue, then at least you now have an understanding of what your
added revenue is worth to them.
The optimum benchmark would be
an index that shows what privately owned Internet companies sold
for as a percentage of their revenues or their income, but since
this information is virtually impossible to get, we must rely
on approximations, as with PR Ratios and the Cost Approach.
In the end, a plot of land, a
vase or an Internet corporation is worth what someone is willing
to pay for it. Valuation multiples and cost approaches are only
tools that can help you approximate the value of your business
against the market for similar businesses. Many of you will all
too soon find use for this article because the Internet will go
through a huge consolidation over the next 10 years, that will
see the largest players cultivating more and more of the territory.
We recommend that you cut this article out and keep it on file,
you may need it sooner than you expect.
|
# |
|
Company |
Stock |
Stock |
Last
FY |
Shares |
Revenue/ |
P/R |
|
Business
Description |
|
|
|
|
Symbol |
Price |
Revenues |
Outstanding |
Share |
Ratio |
|
|
|
1 |
|
24/7 |
TFSM |
52
11/16 |
19.9 |
|
15.72 |
|
1.27 |
|
41.62 |
|
Ad
network |
|
2 |
|
Amazon |
AMZN |
85
9/16 |
610.0 |
|
318.53 |
|
1.92 |
|
44.68 |
|
E-tailer
of books, music, video |
|
3 |
|
Axent |
AXNT |
22
1/8 |
101.0 |
|
25.45 |
|
3.97 |
|
5.58 |
|
Web
security software |
|
4 |
|
Broadcom |
BRCM |
191 |
203.1 |
|
90.07 |
|
2.25 |
|
84.70 |
|
Broadband
chips |
|
5 |
|
Beyond.corn |
BYND |
10
5/8 |
36.7 |
|
27.42 |
|
1.34 |
|
7.94 |
|
Software
Retailer Network |
|
6 |
|
Broadvision |
BVSN |
95
1/4 |
50.9 |
|
74.46 |
|
0.68 |
|
139.34 |
|
Web
marketing software |
|
7 |
|
CDnow
Inc |
CDNV |
16
3/16 |
56.4 |
|
17.84 |
|
3.16 |
|
5.12 |
|
E-tailer
for music |
|
8 |
|
CheckPoint
Software |
CHKP |
138
3/4 |
141.8 |
|
36.27 |
|
3.91 |
|
35.49 |
|
Web
security software |
|
9 |
|
CMGI
Inc |
CMGI |
146
7/16 |
175.6 |
|
95.58 |
|
1.84 |
|
79.71 |
|
Internet
venture firm |
|
10 |
|
CNET |
CNET |
51
1/4 |
56.4 |
|
68.23 |
|
0.83 |
|
62.00 |
|
Web
and cable content |
|
11 |
|
Cybercash |
CYCH |
11
1/4 |
12.6 |
|
19.11 |
|
0.66 |
|
17.06 |
|
Digital
currencies |
|
12 |
|
Cyberian
Outpost |
COOL |
11
7/8 |
85.1 |
|
23.00 |
|
3.70 |
|
3.21 |
|
PC/technology
retailer |
|
13 |
|
DoubleClick |
DCLK |
161
7/8 |
80.1 |
|
39.13 |
|
2.05 |
|
79.08 |
|
Web
advertising |
|
14 |
|
E*Trade |
EGRP |
29
3/4 |
662.2 |
|
239.80 |
|
2.76 |
|
10.77 |
|
Web
stock trades |
|
15 |
|
eBay |
EBAY |
164
3/4 |
47.4 |
|
120.76 |
|
0.39 |
|
419.73 |
|
Leading
personal auction |
|
16 |
|
Egghead |
EGGS |
18 |
207.8 |
|
19.32 |
|
10.76 |
|
1.67 |
|
E-tailer
of software/hardware |
|
17 |
|
Go2Net |
GNET |
75
11/16 |
22.4 |
|
27.82 |
|
0.81 |
|
94.00 |
|
Content,
search & bus. commun. |
|
18 |
|
Infospace.com |
INSP |
110
1/8 |
9.4 |
|
42.28 |
|
0.22 |
|
495.33 |
|
Content
& commerce wholesaler |
|
19 |
|
Inktomi |
INKT |
128 |
71.1 |
|
50.28 |
|
1.41 |
|
90.52 |
|
Network
caching, search wholesaler |
|
20 |
|
ISS
Group |
ISSX |
49
5/8 |
35.9 |
|
34.58 |
|
1.04 |
|
47.80 |
|
Security
software |
|
21 |
|
Ivillage
Inc |
IVIL |
29
9/16 |
15.0 |
|
16.90 |
|
0.89 |
|
33.31 |
|
|
|
22 |
|
Lycos |
LCOS |
58
1/2 |
135.5 |
|
96.70 |
|
1.40 |
|
41.75 |
|
Navigation
services |
|
23 |
|
Network
Associates |
NETA |
25
1/4 |
990.0 |
|
137.12 |
|
7.22 |
|
3.50 |
|
Internet
security software |
|
24 |
|
Open
Market |
OMKT |
34
1/4 |
62.0 |
|
35.29 |
|
1.76 |
|
19.49 |
|
Internet
commerce software |
|
25 |
|
Preview
Travel |
PTVL |
49 |
14.0 |
|
13.66 |
|
1.02 |
|
47.81 |
|
Web-based
travel services |
|
26 |
|
Priceline.com
Inc |
PCLN |
62
1/4 |
35.2 |
|
9.22 |
|
3.82 |
|
16.31 |
|
|
|
27 |
|
Real
Networks |
RNWK |
143
1/2 |
64.8 |
|
67.15 |
|
0.97 |
|
148.70 |
|
Internet
streaming media software |
|
28 |
|
Security
First |
SONE |
47
1/2 |
24.2 |
|
21.00 |
|
1.15 |
|
41.22 |
|
Web
banking software |
|
29 |
|
Sportsline |
SPLN |
47
1/2 |
30.6 |
|
20.30 |
|
1.51 |
|
31.51 |
|
Web-based
sports news |
|
30 |
|
Starmedia
Network Inc |
STRM |
31
1/8 |
5.3 |
|
42.42 |
|
0.12 |
|
249.12 |
|
|
|
31 |
|
Ticketmaster
Onlinecitysrch |
TMCS |
25
5/8 |
27.9 |
|
71.45 |
|
0.39 |
|
65.62 |
|
|
|
32 |
|
USWeb |
USWB |
43
25/32 |
228.6 |
|
70.07 |
|
3.26 |
|
13.42 |
|
Turnkey
Web business services |
|
33 |
|
Verisign |
VRSN |
187
1/16 |
38.9 |
|
46.17 |
|
0.84 |
|
222.02 |
|
Web
Digital ID issuer |
|
34 |
|
Vocaltec |
VOCL |
14 |
24.7 |
|
11.40 |
|
2.17 |
|
6.46 |
|
IP
telephony software |
|
35 |
|
Yahoo |
YHOO |
216
3/16 |
203.3 |
|
199.02 |
|
1.02 |
|
211.64 |
|
Navigation
services |
|
36 |
|
Xoom.com |
XMCM |
88
1/2 |
8.3 |
|
13.70 |
|
0.61 |
|
146.08 |
|
Ecommerce
community |
|
Average |
|
74
5/16 |
127.61 |
|
62.70 |
|
2.03 |
|
85.09 |
|
|
|
Mean |
|
50
7/16 |
53.65 |
|
37.70 |
|
1.37 |
|
43.21 |
|
|
|