Allen Latta's Thoughts on Private Equity, Etc.
  • Allen's Blog
  • Blog Post Categories
  • Glossary of Private Equity Terms
  • Resources
  • About
  • Contact

Market Capitalization v. Fully-Diluted Equity Valuation - The Facebook Example

5/5/2012

0 Comments

 
There are conflicting reports of Facebook's valuation at its initial public offering.  The Wall Street Journal reports an IPO valuation of $96 billion; Forbes indicates the IPO market cap is $86 billion; my prior post on the matter estimates an IPO market cap of $75 billion.  What gives?  Basically there are two reasons for the difference.  First is the difference between "market capitalization" and "valuation."  Second is how these terms are calculated, which in Facebook's case primarily relates to the issue of how to treat options and similar instruments.

"Market capitalization" or "market cap" is basically the stock price multiplied by the number of shares currently outstanding.  In Facebook's case, the targeted IPO stock price is between $28 and $35 dollars (according to its registration statement - see prospectus cover page),  and it will have  2,138,085,037 shares outstanding after the IPO.  This gives an IPO market cap of $59.9 billion at the low end of the range ($28 per share), $67.3 billion at the mid-point of the range ($31.50 per share), and $74.8 billion at the top of the range ($35 per share).  My post used the high end of the range to calculate Facebook's IPO market cap.

Market cap has a drawback in that it does not take into account the impact of stock options and the like, which when exercised adds to the number of shares outstanding.  In Facebook's case, page 42 of the prospectus indicates there are potentially a total of nearly 681 million shares which could possibly be exercised at some point in the future and added to the 2.1 billion outstanding.  This includes 378 million shares pursuant to restricted stock grants, 116 million shares through Class B stock options, 60 million from a stock option issued to Mark Zuckerberg, 25 million shares from recent option grants and stock issuances, 23 million shares to be issued to Instagram when the acquisition closes, and another 77 million shares that could be issued in the future under equity compensation plans.  Backing out the 77 million reserved for future issuances (because this may or may not be issued), the total becomes 603 million shares that could be issued from exercises of stock options, etc.  Assuming that all of these shares are issued (which is unrealistic, but provides an upper end to the range), total shares outstanding on a "fully-diluted" basis are 2,741,567,754, which multiplied by $35 per share (the top of the IPO price range) gives a "fully-diluted" valuation of nearly $96 billion.  This is what The Wall Street Journal reports for the IPO valuation.  At the mid-point of the range, the fully-diluted equity valuation is $86 billion, which is what Forbes is reporting.  In my opinion, Forbes should not have used the term "market cap" in the title of the article as what it refers to in the article is fully-diluted equity value.

Now the corporate finance purists will say that the above analysis is incorrect, because it does not take into account the strike prices of the options.  This is true - the above is a quick and dirty analysis.  However, because the strike prices are very low (6 cents for the Zuckerberg option) and 95 cents for the Class B options, calculating the option shares using the Treasury method won't have a material effect on the above analysis.  Also, some purists will say that the valuation should be "enterprise value" and they would be correct, but that's a topic for a future post.

Links:
Facebook S-1/A registration statement:  http://www.sec.gov/Archives/edgar/data/1326801/000119312512208192/d287954ds1a.htm 

The Wall Street Journal article:  
http://online.wsj.com/article/SB10001424052702304746604577382210530114498.html 

Forbes article:  
http://www.forbes.com/sites/tomiogeron/2012/05/03/facebook-seeking-ipo-with-market-cap-of-86-billion/ 

My prior post:  
http://www.allenlatta.com/1/post/2012/05/facebook-files-targeted-ipo-price-range.html 
0 Comments

Your comment will be posted after it is approved.


Leave a Reply.

    About this Blog

    This Blog is a collection of thoughts on a variety of topics of interest to me, including:
    • Private Equity
    • Buyouts
    • Growth Equity
    • Venture Capital
    • Corporate Finance
    • Investment Banking
    • IPOs
    • M&A
    • Technology
    • Economics
    • Law
    I hope you find this blog of interest.
    View my profile on LinkedIn

    Categories

    All
    Anti-Dilution
    Berlin
    Board Of Directors
    Brazil
    Buyouts
    California
    China
    Cleantech
    Corporate Finance
    Corporate Venture Capital
    Crowdfunding
    Dilution
    Dividend Recap
    Economics
    Emerging Managers
    Endowments
    Entrepreneurship
    Europe
    Fund Terms
    General
    Growth Equity
    Healthcare
    India
    Innovation
    Investment Banking
    Ipo
    Israel
    Law
    Legal
    Libor
    Life Sciences
    Listed Private Equity
    London
    Los Angeles
    LP Corner
    M&A
    Mexico
    New York
    Pensions
    Politics
    Private Equity
    Public Stocks
    San Francisco
    Secondaries
    Secondary Exchanges
    Silicon Valley
    South America
    Speaking
    Stock Market
    Stock Options
    Tax
    Technology
    Travel
    United Kingdom
    Valuation
    Venture Capital
    Venture Capital Deal Terms
    Webinars


    Archives

    October 2021
    August 2021
    July 2021
    April 2021
    March 2021
    February 2021
    January 2021
    December 2020
    November 2020
    October 2020
    September 2020
    August 2020
    July 2020
    June 2020
    May 2020
    April 2020
    February 2020
    December 2019
    November 2019
    October 2019
    September 2019
    August 2019
    July 2019
    June 2019
    April 2019
    March 2019
    February 2019
    January 2019
    December 2018
    November 2018
    October 2018
    September 2018
    August 2018
    July 2018
    June 2018
    May 2018
    April 2018
    March 2018
    February 2018
    January 2018
    December 2017
    November 2017
    October 2017
    September 2017
    August 2017
    July 2017
    June 2017
    May 2017
    April 2017
    March 2017
    February 2017
    January 2017
    December 2016
    October 2016
    September 2016
    August 2016
    July 2016
    June 2016
    May 2016
    April 2016
    February 2016
    January 2016
    November 2015
    October 2015
    July 2015
    June 2015
    May 2015
    April 2015
    March 2015
    February 2015
    January 2015
    December 2014
    November 2014
    October 2014
    September 2014
    August 2014
    July 2014
    June 2014
    May 2014
    April 2014
    March 2014
    February 2014
    January 2014
    November 2013
    October 2013
    September 2013
    August 2013
    July 2013
    June 2013
    May 2013
    April 2013
    February 2013
    January 2013
    December 2012
    November 2012
    October 2012
    September 2012
    August 2012
    July 2012
    June 2012
    May 2012
    April 2012
    March 2012
    February 2012
    January 2012
    December 2011
    November 2011
    October 2011


    Copyright Notice:

    ​All original works on this site are 
    © 2011-2020 Allen J. Latta. All rights reserved.  Neither this website nor any portion thereof may be reproduced or used in any manner whatsoever
    without the express prior written permission of Allen J. Latta.

    LP Corner® is a registered trademark of Campton Private Equity Advisors.  Used with permission.

    DISCLAIMER:  Readers of this Blog are not to construe it as investment, legal, accounting or tax advice, and it is not intended to provide the basis for the evaluation of any investment.  Readers should consult with their own investment, legal, accounting, tax and other advisors to the determine the benefits and risks of any investment.

    Private equity investments involve significant risks, including the loss of the entire investment.

    This Blog does not constitute an offer to sell or the solicitation of an offer to buy any security.

Copyright © Allen J. Latta.  All rights reserved.