Social Media Comparable Company Financial Metrics Table
This document presents a comparative financial table of several publicly traded social media and related companies, including Facebook, The Match Group, Snap, The Meet Group, Twitter, and WW International. It lists key financial and operational metrics such as market capitalization, revenues, EBITDA, earnings per share, and user statistics. The table is intended to provide a side-by-side comparison for financial analysis or valuation purposes. No contractual obligations or commitments are created by this document; it is for informational and analytical use only.
Social Media
Comparable Table
| Company Name | Ticker | Price | Shares O/S | Market Cap. | Debt | Cash | Enterprise Value | TTM Revenues | EV/ TTM Revenues | TTM EBITDA | EV / TTM EBITDA | 2019E Revenues | EV / 2019E Revenues | 2020E Revenues | EV / 2020E Revenues | 2019E EPS | 2019E P/E | 2020E EPS | 2020E P/E | DAUs | EV / DAUs | MAUs | EV / MAUs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| FB | 218.1 | 2,851,746,531 | 621,851,848,550 | 9,130,000,000 | 52,270,000,000 | 578,711,848,550 | 66,530,000,000 | 8.7 | 28,450,000,000 | 20.3 | 74,800,000,000 | 7.7 | 85,790,000,000 | 6.7 | 6.41 | 34.0 | 9.14 | 23.9 | 1,620,000,000 | 357.23 | 2,450,000,000 | 236.21 | breaks out DAUs and MAUs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| The Match Group | MTCH | 87.13 | 279,970,739 | 24,393,850,489 | 1,602,628,000 | 366,447,000 | 25,630,031,489 | 1,960,000,000 | 13.1 | 652,570,000 | 39.3 | 2,060,000,000 | 12.4 | 2,420,000,000 | 10.6 | 1.80 | 48.4 | 1.94 | 44.9 | 294,768,000 | 86.95 | 294,768,000 | 86.95 | claims ARPU $0.60 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SNAP | SNAP | 17.36 | 1,399,969,947 | 24,303,478,280 | 1,210,000,000 | 2,260,000,000 | 23,253,478,280 | 1,540,000,000 | 15.1 | (957,000,000 | ) | (24.3 | ) | 1,720,000,000 | 13.5 | 2,340,000,000 | 9.9 | (0.19 | ) | (91.4 | ) | 0.02 | 868.0 | 210,000,000 | 110.73 | 210,000,000 | 110.73 | assuming DAUs = MAUs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| The Meet Group | MEET | 5.12 | 71,709,378 | 367,152,015 | 39,830,000 | 27,490,000 | 379,492,015 | 206,590,000 | 1.8 | 28,780,000 | 13.2 | 211,710,000 | 1.8 | 238,130,000 | 1.6 | 0.49 | 10.4 | 0.62 | 8.3 | 5,000,000 | 75.90 | 5,000,000 | 75.90 | assuming DAUs = MAUs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| TWTR | 32.78 | 776,356,684 | 25,448,972,102 | 2,550,000,000 | 5,820,000,000 | 22,178,972,102 | 3,360,000,000 | 6.6 | 772,700,000 | 28.7 | 3,450,000,000 | 6.4 | 3,970,000,000 | 5.6 | 2.39 | 13.7 | 2.75 | 11.9 | 145,000,000 | 152.96 | 145,000,000 | 152.96 | no longer reports DAUs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| WW International | WW | 44.33 | 67,321,634 | 2,984,368,035 | 1,820,000,000 | 239,160,000 | 4,565,208,035 | 1,410,000,000 | 3.2 | 353,790,000 | 12.9 | 1,410,000,000 | 3.2 | 1,470,000,000 | 3.1 | $ | 1.74 | 25.5 | 2.04 | 21.7 | 4,400,000 | 1,037.55 | 4,400,000 | 1,037.55 | assuming DAUs = MAUs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Median | 7.6 | 16.8 | 7.1 | 6.2 | 19.6 | 22.8 | 131.8 | 131.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Mean | 8.1 | 15.0 | 7.5 | 6.3 | 6.8 | 163.1 | 303.6 | 283.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Source: Company reports, Street estimates.
