cif spring2015 stockresearchreport updat (3) · 2" " roa!(ttm)" 10.12"...

30
1 Date: April 3, 2015 Analyst Name: Brady Arnone and CJ Lee CIF Stock Recommendation Report (Spring 2015) Company Name and Ticker: Facebook (FB) Section (A) Investment Summary Recommendation Buy: Yes Target Price: 93.80 StopGLoss Price: 70.92 Sector: Technology Industry: Internet Content and Information Market Cap: 228.6B # of Shrs. O/S: 2,799.01M Current Price: $81.56 52 WK Hi: $86.07 52 WK Low: $54.66 EBO Valuation: $87.10 Morningstar (MS) Fair Value Est.: $66.00 MS FV Uncertainty: High MS Consider Buying: $39.60 MS Consider Selling: $102.30 EPS (TTM): 1.07 EPS (FY1): 1.95 EPS (FY2): 2.57 MS Star Rating: 2 stars Next Fiscal Yr. End December 15, 2015 Last Fiscal Qtr. End: Less Than 8 WK: Y If Less Than 8 WK, next Earnings Ann. Date: April 16, 2015 Analyst Consensus Recommendation: Outperform Forward P/E: 31.74 Mean LT Growth: 31.87 PEG: 1.00 Beta: 0.78 % Inst. Ownership: 66.42% Inst. OwnershipG Net Buy: Y Short Interest Ratio: 1.30 Short as % of Float: N/A Ratio Analysis Company Industry Sector P/E (TTM) 76.47 38.96 20.72 P/S (TTM) 18.34 8.90 7.23 P/B (MRQ) 6.33 7.27 5.28 P/CF (TTM) 54.65 29.97 94.27 Dividend Yield U 0.56 1.30 Total Debt/Equity (MRQ) 0.65 52.18 20.77 Net Profit Margin (TTM) 23.58 21.03 8.55

Upload: others

Post on 22-May-2020

6 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

1"

"

!!Date:!April"3,"2015"

! ! ! Analyst!Name:!Brady"Arnone"and"CJ"Lee"

CIF!Stock!Recommendation!Report!(Spring!2015)"

Company!Name!and!Ticker:!Facebook"(FB)"

Section!(A)!Investment!Summary"

Recommendation!Buy:!!!!!!!Yes!!!!!!!!!" Target!Price:"93.80"

StopGLoss!Price:!!70.92"

Sector:!Technology" Industry:!Internet"Content"and"Information"

Market!Cap:!228.6B" #!of!Shrs.!O/S:!"2,799.01M"

Current!Price:"$81.56" 52!WK!Hi:!$86.07""

52!WK!Low:!$54.66" EBO!Valuation:!$87.10"

Morningstar!(MS)!Fair!Value!Est.:!!$66.00"

MS!FV!Uncertainty:"High"

MS!Consider!Buying:!!!"$39.60"

MS!Consider!Selling:"$102.30!!"

EPS!(TTM):!1.07" EPS!(FY1):!1.95" EPS!(FY2):!2.57" MS!Star!Rating:"2"stars"

Next!Fiscal!Yr.!End"!December"15,"2015"

Last!Fiscal!Qtr.!End:"Less!Than!8!WK:!!"

Y!!!!!!!!"

If!Less!Than!8!WK,!next!Earnings!Ann.!Date:"April"16,"2015"

Analyst!Consensus!Recommendation:"Outperform"

Forward!P/E:!31.74""

Mean!LT!Growth:!"31.87"

PEG:!1.00" Beta:!!!0.78"

%!Inst.!Ownership:"66.42%"

Inst.!OwnershipG!Net!Buy:!!!Y!!!!!!!"

Short!Interest!Ratio:!1.30"

Short!as!%!of!Float:!N/A"

Ratio!Analysis" Company" Industry" Sector"

P/E!(TTM)" 76.47" 38.96" 20.72"

P/S!(TTM)" 18.34" 8.90" 7.23"

P/B!(MRQ)" 6.33" 7.27" 5.28"

P/CF!(TTM)" 54.65" 29.97" 94.27"

Dividend!Yield" U" 0.56" 1.30"

Total!Debt/Equity!(MRQ)" 0.65" 52.18" 20.77"

Net!Profit!Margin!(TTM)" 23.58" 21.03" 8.55"

Page 2: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

2"

"

ROA!(TTM)" 10.12" 11.69" 9.96"

ROE!(TTM)" 11.34" 22.37" 10.83"

"

Investment!Thesis""Pros"

● With"300"million"monthly"active"users"(MAUs)"who"on"average"spend"over"20"minutes"a"day"on"Instagram,"growth"is"expected"in"material"advertising."

● With"the"average"Instagram"user"ages"18U29"and"70%"of"users"outside"the"US,"advertisers"can"reach"different"markets"advertising"on"Instagram"than"Facebook"leading"to"growth"in"advertising"revenues."

● WhatsApp,"the"largest"messenger"app,"has"over"700"million"MAUs"which"is"attractive"to"advertisers"who"want"to"hit"a"large"audience"which"can"spike"advertising"growth"in"WhatsApp."

Cons"● May"be"overvalued"● Close"to"52"week"high"● Have"not"seen"much"money"

generated"from"WhatsApp."(Many"believe"Facebook"overpaid"for"WhatsApp)"

● Expenses"to"increase"by"55U70%"in"2015"

● Large"investments"in"“people,"products,"and"infrastructure”"

Summary"Provide"brief"summary"of"your"analysis"in"each"section"that"follows"Company!Profile:"Facebook,"Inc."operates"as"a"social"networking"platform"across"the"world."Facebook"provides"tools"and"application"programming"interfaces"that"enable"developers"to"integrate"with"Facebook"to"create"Web"and"mobile"applications."Fundamental!Valuation:"The"fundamental"valuation"calculated"for"Facebook"resulted"with"it’s"current"stock"price"being"fairly"valued."Our"implied"price"came"out"to"be"$87.10,"close"to"the"52"week"high."These"results"indicate"Facebook’s"strong"performance"in"recent"quarters"and"their"ability"to"sustain"growth."Relative!Valuation:"The"relative"valuation"we"found"to"be"contaminated"by"Twitter"and"Yahoo"inputs."The"mean"longUterm"growth"rate"close"to"75%"posted"by"Twitter"and"Yahoo’s"negative"growth"rate"distorted"our"results."This"valuation"does"not"accurately"illustrate"Facebook’s"financials."Google"and"LinkedIn"were"the"only"reasonably"close"comparables."Revenue!and!Earnings!Estimates:!Facebook"has"a"tendency"to"beat"analyst’s"estimates."Their"revenues"and"EPS"have"consistently"grown"over"the"years"and"show"no"signs"of"slowing"down."FB"has"beaten"on"sales"and"EPS"in"5"of"the"last"5"quarters."Analyst!Recommendations:!Analysts"have"a"mean"rating"of"1.73."This"is"a"very"good"indicator"that"analysts"are"bullish"on"Facebook."It"has"been"a"particularly"high"growth"stock"in"the"past"years"and"analysts"see"that."Of"the"51"analysts,"44"of"them"

Page 3: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

3"

"

recommend"BUY"and"OUTPERFORM."

Institutional!Ownership:!The"institutional"ownership"of"FB"stock"is"around"55%."This"if"a"little"on"the"low"side"but"there"is"a"net"buyer"of"8"in"the"past"three"months."Only"FMR,"LLC"and"Vanguard"Group"have"institutional"ownership"of"over"5%."Short!Interest:!With"a"short"interest"ratio"of"1.30,"investors"are"bullish"on"the"stock."Investors"see"value"in"Facebook"and"are"not"shorting"selling"there"positions."When"compared"to"LinkedIn"and"Twitter"Stock!Price!Chart:!FB"has"continued"to"outperform"the"sector"and"index"along"with"its"competitors."In"the"1"year"chart,"FB"has"experienced"consistent"growth"and"better"performance"than"its"competitors."

"

Section!(B)! Company!Profile!"

(BG1)!Profile!"Facebook,"Inc."was"founded"in"2004"by"Mark"Zuckerberg"in"Menlo"Park,"California.""

Facebook,"Inc."operates"as"a"social"networking"platform"across"the"world."Facebook"provides"tools"and"application"programming"interfaces"that"enable"developers"to"integrate"with"Facebook"to"create"Web"and"mobile"applications"(finance.yahoo.com).""

Facebook’s"products"consist"of"the"Facebook"mobile"application"along"with"the"website"platform"that"allows"people"to"connect,"share,"discover,"and"communicate"with"each"other"through"mobile"devices"and"personal"computers."Facebook"Messenger"is"another"one"of"their"

products"that"is"a"mobileUtoUmobile"messaging"application"available"on"IOS,"Android"and"WIndows"phone"devices."They"also"own"Instagram"which"is"a"mobile"application"that"enable"people"to"take"photos"and"videos,"add"filters"to"customize"them,"and"share"them"with"their"friends"and"followers."Lastly,"Facebook"has"WhatsApp"Messenger,"a"crossUplatform"mobile"messaging"application"that"allows"

Page 4: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

4"

"

people"to"connect"through"messages"to"several"devices"outside"the"ones"mentioned"above"(finance.yahoo.com).""

As"of"January"28,"2015,"Facebook"has"1.393"billion"monthly"active"users"and"890"million"active"daily"users."The"average"time"spent"on"Facebook"per"user"per"day"equates"to"21"minutes."31%"of"all"US"senior"citizens"have"Facebook"profiles"(expandedramblings)."About"98%"of"revenue"growth"is"in"mobile"ads,"representing"the"enormous"market"for"mobile"devices"(statista)."Above"is"a"chart"that"reveals"the"growth"in"mobile"ads"over"the"years."It"is"astonishing"to"see"how"much"mobile"advertising"has"grown"since"Q2"of"2012"where"mobile"ads"were"nonexistent"and"now"in"Q4"of"2014"they"amount"to"$2,500"million."Now,"looking"at"the"revenue"breakdown,"there"seems"to"be"an"enormous"growth"potential"abroad"in"Europe"and"Asia."According"to"the"table"above,"US"and"Canada"account"for"about"50%"of"total"revenue"with"19%"of"the"monthly"active"users."Users"are"more"active"in"Europe,"Asia,"and"the"rest"of"the"world"collaboratively"holding"the"other"50%"of"the"revenue"breakdown"and"81%"of"monthly"active"users"share"(statista)."

"

(BG2)!Revenue!and!Earnings!History"

"

Page 5: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

5"

"

1) What!are!your!observations!on!revenue?!Was!there!a!notable!upG!or!downGtrend,!yearGoverGyear?!Was!there!seasonable!pattern?!!

In"observing"the"revenues"for"the"past"two"years,"there"has"been"steady"growth."There"was"only"one"quarter"(March"‘14)"where"revenues"did"not"beat"the"previous"quarter."Facebook"has"continually"grown"their"revenue"streams"over"the"past"couple"years"with"the"exception"of"that"one"quarter"where"revenues"decreased."I"do"not"notice"any"seasonal"patterns."Facebook"has"experienced"growth"in"all"of"the"quarters."

2) Likewise,!what!are!your!observations!on!earnings?!!!As"far"as"EPS,"Facebook"has"experienced"growth"from"quarter"to"quarter"as"well."However,"the"EPS"for"the"most"recent"quarter"was"down"a"little"but"has"managed"to"grow"over"the"previous"7"quarters."I"do"not"notice"any"seasonal"patterns"in"Facebook’s"EPS."They"have"experienced"continual"growth"in"all"quarters."Facebook’s"revenues"and"earnings"has"significantly"risen"from"FY"2013"to"FY"2014"with"the"exception"of"the"most"recent"quarter"EPS."

"

"

(BG3)!Most!Recent!Quarterly!Earnings!Release"

1) When!was!the!company’s!most!recent!earning!release?!! January"28,"2015""2) In!that!earnings!report,!was!reported!revenue!a!(1)!beat,!(2)!match,!or!(3)!miss!from!

consensus!estimate?!!! Revenue"reported"in"Q4"was"$385,000"which"beat"analysts"estimates""3) Likewise,!was!reported!earnings!a!(1)!beat,!(2)!match,!or!(3)!miss!from!consensus!

estimate?!!! Earnings"reported"in"Q4"was"$0.54"a"share"which"beat"analysts"estimates""4) What!did!the!management!attribute!the!beat/miss!to?!

Management"attributed"the"beat"in"earnings"to"growth"in"“size"and"engagement”"in"both"Facebook"and"Instagram."Zuckerberg"stated"in"the"Q4"earnings"call"how"Facebook"community"now"has"1.39"billion"people"who"use"it"monthly"and"890"million"people"who"use"it"daily."In"the"earnings"call,"they"also"mentioned"how"investments"in"WhatsApp"and"Oculus"have"added"value"to"their"company"and"they"expect"a"big"payoff"for"those"

Page 6: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

6"

"

investments."Additionally,"Zuckerberg"stated"they"increased"their"headcount"by"45%,"preparing"for"future"growth.""

5) Did!the!management!provide!guidance!about!their!current!quarter!and!their!outlook!for!the!year?!What!were!the!key!points!of!the!guidance?!

Zuckerberg!spoke"briefly"about"their"outlook"for"the"year"and"how"they"want"to"continue"to"grow"the"Facebook"and"Instagram"communities"and"help"people"find"and"consume"content"they"like."Facebook,"in"the"past,"generally"only"had"text"content"shared."Currently,"photos"and"videos"are"what"is"shared"most"across"both"Facebook"and"Instagram"platforms."Facebook"expects"in"2015"to"continue"to"build"in"their"core"advertising"products"along"with"new"products"like"video"and"Instagram.""The"currency"exchange"also"was"mentioned"in"the"2015"outlook"in"the"earnings"call."Facebook"stated"they"expect"the"currency"headwind"to"increase"throughout"the"year."If"currency"rates"were"to"remain"frozen,"Facebook"estimated"their"total"revenues"would"decrease"by"5%"from"2014"total"revenue"results."Lastly,"expenses"are"expected"to"increase"between"55U70%"throughout"the"year"in"comparison"to"2014."Expenses"are"expected"to"increase"because"of"their"investments"in"“people,"products,"and"infrastructure”"

"6) How!did!the!stock!react!to!that!earnings!release?!

Even"with"the"top"and"bottom"line"beating"estimates,"the"stock"price"was"down"as"much"as"2.8%"after"hours"because"Facebook"predicted"its"GAAP"expenses"would"increase"anywhere"from"55%"to"75%"in"the"upcoming"year."Investors"did"not"react"well"to"the"announcement"of"higher"expenses"influencing"the"price"drop"even"with"a"good"earnings"report."

"

"

"

"

"

"

Page 7: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

7"

"

"

Section!(C)! Fundamental!Valuation!(EBO)"

"

"

Inputs!(provide!below!input!values!used!in!your!analysis)"

"

EPS!forecasts!(FY1!&!FY2):! ! 1.95"and"2.57"

LongGterm!growth!rate:! ! 21.50%,"the"mean"estimate"was"31.87%""

The"mean"longUterm"growth"rate"was"31.87%"which"seemed"unrealistic"to"maintain"for"several"years."We"lowered"the"growth"rate"to"21.50%"which"was"the"“low”"estimate"which"still"is"fairly"high."I"adjusted"it"to"21.50%"because"of"the"growth"in"mobile"devices"and"advertising"FB"is"experiencing."98%"of"Facebook’s"revenues"come"from"mobile"advertisements"and"the"number"of"monthly"active"users"(MAUs)"has"grown"exponentially"and"shows"no"traces"of"turning"back."

Page 8: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

8"

"

"Book!value!/share!(along!with!book!value!and!number!of!shares!outstanding):"

! Book!value:! ! ! 36,096"M"

! #!of!shares!outstanding:! 2,797"M"

! Book!value!/!share:! ! 12.905"

Dividend!payout!ratio:! ! 0%,"FB"does"not"issue"a"dividend"

Next!fiscal!year!end:! ! ! 2015"

Current!fiscal!month:!! ! 4,"April"

Target!ROE:! ! ! ! 20.43%"

"Discount!rate! ! ! ! "

Input!for!discount!rate:! 6.95%"

RiskGfree!rate:!! ! 2.53%"

Beta:! ! ! ! 0.74"

Market!risk!premium:! 8.5%"

Output"

Above!normal!growth!period!chosen:!4"

We"chose"4"years"as"our"above"normal"growth"period"because"of"how"fast"paced"the"technology"sector"is."This"sector"is"driven"by"innovation"and"as"long"as"companies"in"this"sector"keep"producing"new"products,"this"sector"will"continue"to"grow."Additionally,"the"mean"longUterm"growth"estimated"by"analyst"was"over"30%"which"illustrates"the"potential"for"sustained"abnormal"growth"for"Facebook."In"this"sector"there"is"a"lot"of"uncertainty"though"with"who"will"be"the"top"company"at"any"particular"time."With"that"being"said,"we"felt"4"years"was"a"better"representation"because"of"how"fast"things"can"change"in"this"sector."

"

EBO!valuation!(Implied!price!from!the!spreadsheet):!$87.10""

"

Page 9: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

9"

"

1) Comment!on!the!fundamental!value!obtained!in!relation!to!the!stock’s!current!price!and!its!52Gweek!price!range.!!

The"fundamental"value"obtained"in"the"spreadsheet"supports"the"argument"that"Facebook"is"currently"fairly"valued."The"implied"price"of"$87.10"is"an"indicator"that"is"performing"well"right"now"and"has"consistently"grown"and"produced."The"52Uweek"high"is"$86.07,"and"with"an"investment"horizon"of"4"years,"$87.10"is"easily"attainable"for"this"high"growth"stock"in"a"growing"sector.""

2) What!might!be!“soft!spots”!of!the!inputs?!And!why?!The"soft"spots"in"this"valuation"may"include"the"longUterm"growth"rate"because"analysts"have"estimates"that"are">30%."This"growth"rate"seems"unattainable"and"definitely"would"be"shocking"to"see"a">30%"growth"rate"maintained"over"the"years."While"revenue"from"Instagram"and"mobile"advertising"are"going"to"expand"exponentially"in"the"coming"years,"WhatsApp"and"other"areas"of"revenue"cash"flows"are"going"to"remain"constant."Another"concern"in"the"valuation"is"the"beta."The"beta"was"found"on"both"yahoo.finance.com"and"msn.money.com"to"be"0.74"while"the"industry"and"sector"recorded"a"higher"beta"of"0.94"and"0.95."Right"now,"analysts"estimate"Instagram"advertising"revenue"to"grow"to"$1bn"by"2017."This"particular"expansion"in"Instagram"traffic"provides"great"ad"revenue"opportunities"for"growth"in"Facebook."We"believe"Facebook’s"beta"should"potentially"be"closer"to"the"industry"and"sector"betas."

!""

Sensitivity!Analysis"

1) Explain!the!input!values!used!in!sensitivity!analysis.!Compare!the!fundamental!values!obtained!here!in!relation!to!the!value!from!the!base!case!!

The"values"used"in"the"sensitivity"analysis"composed"of"mainly"the"longUterm"growth"rate"and"the"beta."When"these"numbers"were"changed"to"number"more"closely"related"to"the"industry,"the"implied"price"was"volatile."These"inputs"were"obtained"through"analyst"estimates"and"predictions."The"slight"changes"in"both"inputs"did"have"a"significant"impact"on"the"implied"price"both"producing"higher"implied"prices."

2) Other!observations!worth!noting!It"is"worth"noting"some"of"the"industry"and"sector"averages"applied"to"the"valuation"might"not"be"a"good"representation"of"Facebook’s"current"standing."Facebook"has"

Page 10: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

10"

"

extremely"large"brand"awareness"and"because"their"applications"directly"apply"to"the"consumers,"several"other"tech"companies"who"are"software"oriented"do"not"have"the"recognition"and"growth"potential"Facebook"does."

"

EBO!valuation!would!be!(you!can!include!more!than!one!scenario!in!each!of!the!following):"

$129.13"if!changing!above!normal!growth!period!to!7"years"

$108.73"if!changing!growth!rate!from!mean!to!the!highest!estimate!of!47.10%"

$87.10"!if!changing!growth!rate!from!mean!(consensus)!to!the!lowest!estimate!21.50%"

$94.47!if!changing!discount!rate!to!8.0%"

$149.54"if!changing!target!ROE!to!30%"(50%"increase)"

"

"

Section!(D)! Relative!Valuation"

"

"

1) Discuss!various!valuation!multiples!of!your!stock!and!its!peers.!Comment!if!any!of!these!stocks!have!multiples!far!off!from!the!others!and!explain!whether!it!makes!sense.!!

Facebook"has"a"Forward"P/E"of"31.74,"a"PEG"ratio"of"1.00,"and"a"value"ration"of".56."Twitter"has"a"U17.57%"ROE"U"5Uyear"average"that"does"not"reflect"the"other"ROE"average"inputs"from"the"other"competitors."Twitter"also"has"an"extremely"high"mean"longUterm"growth"rate"of"74.80%,"which"is"an"outlier"in"comparison"to"FB,"and"the"rest"of"the"

Page 11: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

11"

"

competitors."Google"has"a"much"lower"Forward"P/E"ratio"of"16.06"with"Facebook"being"the"next"closest"at"31.74.""

We"excluded"Yahoo’s"negative"PEG"from"the"mean"because"the"ratio"did"not"accurately"represent"the"comparables."We"also"decided"to"take"out"Twitter’s"value"ratio"out"of"the"mean"because"it"was"negative"as"well"versus"all"the"other"competitors"within"a"reasonable"range."

The"relative"valuation"was"full"of"discrepancies"with"much"of"the"data"providing"inaccurate"results"because"of"all"the"volatility"in"values."This"valuation"might"not"be"the"best"representation"of"FB’s"current"situation."

"

2) Discuss!the!various!implied!prices!of!your!stock!derived!from!peers’!(“Comparables”)!multiples.!Compare!these!implied!prices!to!current!price!and!52Gweek!high!and!low.!How!different!are!the!prices!derived!from!the!various!valuation!metrics?!Note!any!valuation!metrics!that!seem!to!yield!outlier!prices!and!explain!whether!it!makes!sense.!!

The"implied"prices"derived"from"Facebook’s"competitors"seem"to"undervalue"Facebook"relative"to"their"current"stock"price."Using"the"Forward"P/E"ratios,"the"implied"price"from"Yahoo"is"similar"to"the"implied"price"found"in"the"fundamental"valuation."This"is"favorable"for"FB"when"using"competitors"Forward"P/E"to"calculate"implied"price"because"it"illustrates"the"possibility"for"growth"in"FB."The"implied"prices"exceed"FB’s"52"week"high"by"at"a"minimum"of"45%"(Yahoo’s"implied"price"at"$126.07),"implying"there"is"room"for"growth.""

When"discussing"the"PEG"ratios"used"to"calculate"the"implied"prices,"using"Yahoo’s"PEG"recorded"a"price"of"approximately"U$300.00."We"found"this"to"very"irrelevant"because"Yahoo"is"not"that"similar"of"a"competitor"and"does"not"directly"relate"with"Facebook’s"business"model"and"the"services"they"provide."When"using"Google’s"PEG,"the"implied"price"was"calculated"to"be"around"$82"well"in"the"range"of"FB’s"52"week"high"and"low."We"did"find"the"implied"prices"calculated"by"our"competitors"PEG’s"were"a"bit"sporadic."There"were"some"implied"prices"extremely"low"(Yahoo)"and"the"others"were"inconsistent"compared"to"each"other."

"

"

Page 12: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

12"

"

3) Compare!your!findings!with!comments!from!analysts!from!Morningstar*Direct!and!other!online!resources.!!

Morningstar’s"analyst"calculated"a"fair"value"estimate"of"$66.00,"marking"that"FB"is"overvalued"at"this"point"in"time."In"the"relative"valuation,"we"found"Facebook"to"be"fairly"valued"with"implied"prices"at"FB’s"52"week"high"with"the"exception"of"using"Yahoo’s"financials."

!

Section!(E)!!!!Revenue!and!Earnings!Estimates!

(EG1)!!!!!

Facebook has a tendency to beat estimates over the years. Their revenue and EPS has been growing constantly, from $2585M to $3851M and $0.31 to $0.54. From the table, we can see that Facebook made both positive surprise in revenue and EPS for all recent 5 quarters. Looking at revenue, Facebook made a big surprise in quarter ending December 2013 with 10.94%

Page 13: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

13"

"

difference. After that, surprise percentage has been decreased but still made positive surprise. EPS has been going up and down in positive side, and made a big surprise in quarter ending June 2014 with 30.56%. Their stock price has been increasing with positive surprises news.

!(EG2)!!!!

Percentage Difference from High Estimate from Mean (Revenue)

Q1: 6.7% Q2: 6.6% FY1: 5.1% FY2: 12.7%

Page 14: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

14"

"

Percentage Difference from Low Estimate from Mean (Revenue)

Q1: 13.8% Q2: 7.5% FY1: 8.4% FY2: 18.7%

Percentage Difference from High Estimate from Mean (EPS)

Q1: 21.7% Q2: 14.3% FY1: 15.4% FY2: 14.8%

Percentage Difference from Low Estimate from Mean (EPS)

Q1: 35.3% Q2: 19.5% FY1: 18.2% FY2: 32.5%

As you can see from above, there is a much larger divergence between current quarter and FY2 estimates for revenues, and earnings. Out quarter and FY1 had not much of differences compare to current and FY2. Also, there were only 13 analysts for the LT growth rate (%), which is less than 1/3 of analysts in revenue and EPS.

!

!

!

!

!

!

!

!

!

!

!

!

!

Page 15: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

15"

"

(EG3)!!!

Review!recent!trend!of!analysts’!consensus!(mean)!estimates!on!revenue!and!earnings.!(1)!Are!the!consensus!estimates!trending!up,!down,!or!stay!the!same?!(2)!Is!the!trend!more!!notable!for!the!nearG!or!outG!quarter,!FY1!or!FY2,!revenue!or!earnings?!

!"For"the"Revenue"part,"estimates"are"trending"upwards"if"we"compare"with"a"year"ago"data,""but"if"we"compare"with"2month"ago"data,"it"went"up"just"slightly,"and"for"the"Earnings"part,"if"we"compare"with"a"year"ago"data,"estimates"are"trending"upwards"and"recent"numbers"did"not"change"at"all."The"changes"are"more"noticeable"for"the"FY1"and"FY2"in"both"Revenues"and"Earnings."!

!

!

!

Page 16: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

16"

"

(EG4)!!!!

Review!the!number!of!analysts!revising!up!or!down!their!estimates!(both!revenue!and!earnings)!in!the!last!and!last!four!weeks.!(1)!Note!whether!there!are!more!up!or!down!revisions;!(2)!are!the!revisions!predominantly!one!directional?!(3)!Any!notable!difference!last!week!versus!last!four!weeks,!revenue!versus!earnings?!

For Revenue, we can see that 8 analysts made “up” revisions in last 4weeks and 6 made “down” revisions, and there were no revision from analysts in last week. For Earnings, 8 made “up” revisions and 7 made “down” revisions in last 4 weeks, and 1 “up” and 3 down in last week. We can see that there were some revisions going on during last 4 weeks, but total revision of “up”s were larger than “down”s.

!!!!

Page 17: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

17"

"

(EG5)!!!!

1. Make!note!of!the!company’s!(1)!last!earnings!reporting!date,!and!(2)!next!earnings!reporting!date.!"Facebook’s"last"earnings"report"was"on"January 28,"2015"and"next"earning"report"will"be" released"on"April"22,"2015.!

2. Review!revisions!day!by!day,!and!comment!on!(1)!whether!they!tend!to!be!clustered,!and!(2)!if!clustered,!were!they!near!earnings!reporting!date?!NO!REVISION!

3. Were!there!any!greater!than!10%!consensus!revisions?!What!is!the!maximum!%!consensus!revision?!NO!REVISION!

4. Observe!stock!price!chart,!how!did!the!stock!trade!around!dates!of!greater!than!10%!consensus!revisions?!NO!REVISION!

5. Other!observations!worth!noting?!NO!REVISION!

!

Section!(F)!!!!Analysts’!Recommendations

1. Review!the!trend!of!analyst!recommendations!over!the!last!three!months.!Is!there!a!notable!change!of!analyst!opinions,!turning!more!bullish!or!bearish?!!

Over"the"past"three"months"there"has"been"no"notable"change"of"analyst"opinions.""

Page 18: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

18"

"

2. How!many!different!ratings!out!of!the!five!possible!ones!did!the!company!receive!currently,!one,!two,!and!three!months!ago?!!

Currently,"22"analysts"say"BUY,"22"analysts"say"OUTPERFORM,"and"6"analysts"say"HOLD"and"1"analyst"say"UNDERPERFORM."Total"numbers"of"analysts"have"been"growing"from"47"to"51,"and"number"of"analysts"recommending"BUY"has"increased."

3. Is!there!a!notable!trend!of!opinion!convergence!or!divergence?!!There"has"been"no"notable"trend"of"opinion"except"for"that"all"the"opinions"have"remained"perpetually"the"same."

!4. Cross!check!(1)!Morningstar!analyst’s!research!report;!and!(2)!media!or!other!analysts’!

comments!from!online!financial!sites.!Is!what!you!see!here!consistent!to!comments!elsewhere?!

In"comparison"with"Yahoo"finance,"17"say"Strong"Buy,"26"say"Buy,"6"say"hold"and"1"say"underperform."In"accordance"with"CNBC,"17"say"Strong"Buy,"23"say"Buy,"6"say"Hold"and"1"say"Underperformed."Most"of"financial"sites"suggest"similar"analysts’"recommendations"with"Buy."

5. Other!observations!worth!noting?!Different"media"uses"different"scales"and"measurements,"so"there"is"no"right"and"wrong"about"data"we"get"from"CNBC,"Morningstar,"Reuter"and"etc.

(FG2)!Most!Recent!One!Month!Analysts!Upgrades/Downgrades!from!CNBC! Go!to!http://www.cnbc.com/,!“news”,!“earnings”,!“calendar”,!“upgrades”!and!“downgrades”.

1. Make!note!of!the!company’s!(1)!last!earnings!reporting!date,!and!(2)!next!earnings!reporting!date.!!

Facebook's last earnings report was on January 28, 2015 and next earning report will be released on April 22, 2015.!

!2. Add!up!the!number!of!upgrades!on!weekly!basis.!Do!the!same!for!downgrades.!Were!

there!more!upG!or!downGgrades?!Were!there!any!consistent!trend!you!observe!in!the!recent!month?!Were!there!any!upG!or!downGgrades!of!more!than!“one!grade”?!NO!REVISION!

3. Were!there!clustering!of!upG!or!downGgrades?!If!so,!were!they!clustered!around!earnings!report!date?!NO!REVISION!

4. Observe!stock!price!chart,!how!did!the!stock!trade!around!dates!of!upG!or!downGgrades?!NO!REVISION!

5. Other!observations!worth!noting?!NO!REVISION!

Page 19: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

19"

"

!Section!(G)!!!!Institutional!Ownership!!

!!

!

Page 20: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

20"

"

1. Whether!institutions,!on!net!basis,!have!been!increasing!or!decreasing!ownership!and!whether!the!change!can!be!considered!as!substantial!

The"number"of"net"buyer"has"been"increased"recently."The"three"month"net"change"was"+8,"which"concludes"that"there"has"been"slightly"more"increased"positions"than"decreased"positions."This"change"won’t"be"that"substantial.""2. Whether!the!stock!has!sizable!institution!interests/support!Institutional"investors"own"over"54%"of"Facebook,"which"is"an"indication"that"institutions" see"value"in"investing"in"Facebook."Also"FMR"holds"over"6.38%"which"means"they"are"expecting" Facebook"to"grow.""3. The!extent!of!the!(>!5%)!owners!by!adding!up!all!>5%!ownership,!and!make!an!effort!to!identify!those!that!are!mutual!funds.!!

!"There"are"no"mutual"funds"that"hold"over"5%"ownership."Fidelity"Contrafund"has"largest"percentage"with"2.09"and"Vanguard"with"1.59%."SPDR"has"around"1"percent"and"next"fund"holders"with"less"than"1"percent.!!

!

!

!

!

!

Page 21: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

21"

"

Section!(H)!!!!Short!Interest! (HG1)!!!!Short!Interest!Data!from!http://www.nasdaq.com/!(NASDAQ’s!website)

Facebook!

Page 22: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

22"

"

Twitter

Page 23: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

23"

"

LinkedIn

Page 24: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

24"

"

(HG2)!Short!Interest!Data!From!http://finance.yahoo.com/

Facebook

Avg Vol Avg Vol Shares Float (3 month) (10 day) Outstanding

22,128,600 25,888,500 2.80B 2.04B

Shares Short Short Ratio Short % of Float Shares Short (as of March 13,2015) (as of March 13,2015) (as of March 13,2015) (Prior Month)

"33.19M "1.30 N/A "28.85M

Twitter

Avg Vol Avg Vol Shares Float (3 month) (10 day) Outstanding

20,918,300 23,882,500 637.43M 544.11M

Shares Short Short Ratio Short % of Float Shares Short (as of March 13,2015) (as of March 13,2015) (as of March 13,2015) (Prior Month)

"25.94M 1.70 6.60%" 26.53M"

LinkedIn

Avg Vol Avg Vol Shares Float (3 month) (10 day) Outstanding

1,468,180 921,712 125.12M 108.53M

Shares Short Short Ratio Short % of Float Shares Short (as of March 13,2015) (as of March 13,2015) as of March 13,2015) (Prior Month)

4.90M" 3.80" 4.70%" "4.73M

Page 25: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

25"

"

1. Make!note!of!the!company’s!(1)!last!earnings!reporting!date,!and!(2)!next!earnings!reporting!date.!

Facebook’s"last"earnings"report"was"on"January 28,"2015"and"next"earning"report"will"be" released"on"April"22,"2015.!

"2. Discuss!market!sentiment!on!the!stock!based!on!the!short!interest!statistics,!recent!

trend!reported!in!in!(HG1)!and!(HG2)?!Has!the!sentiment!turned!more!bullish!or!bearish!over!the!last!year?!How!about!in!more!recent!month!and!why?!

Facebook"has"lower"short"ratio"compare"to"Twitter"and"LinkedIn"with"1.30."Since"higher"ratio"represents"bearish"and"lower"ratio"represents"bullish,"we"can"see"that"Facebook"is"doing"really"well"compare"with"competitors,"because"it"has"more"number"of"share"outstanding"compare"to"competitors"and"still"has"lower"short"ratio."

!3. From!(HG1),!observe!“short!interest”!and!“#!of!days!to!cover”!values!for!two!reporting!

dates!immediately!before!and!one!reporting!date!immediately!after!earnings!report.!(1)!Were!there!notable!increase!or!decrease!in!the!values,!right!before!or!right!after!earnings!report?!(2)!Observe!stock!price!chart!and!comment!on!how!stock!traded!around!those!dates.!!

When"observing"the"short"interest"and"#"of"days"to"cover"surrounding"the"release"of" earnings,"we"noticed"that"short"interest"increased"by"2,720,703,"but"still"#"of"days"to"cover" was"1.073"which"is"relatively"low."After"two"weeks,"short"interest"has"been"going"down" continuously"which"signals"that"Facebook"is"bullish"and"doing"well." However, short interest went back up to 33,187,033 on 3/13/2015(Settlement Date).!

!

!

!

!

!

!

!

!

!

!

!

Page 26: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

26"

"

Section!(I)!!!!Stock!Charts!For!

!(IG1)!–!(IG3),!the!stock!price!charts!should!include!(1)!your!stock,!(2)!1!competitor,!(3)!sector!ETF,!and!(4)!SP500!

!(IG1)!!!!A!three!months!price!chart

(IG2)!!!!A!one!year!price!chart

!

Page 27: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

27"

"

(IG3)!!!!A!five!year!price!chart!

1. (IG1)!–!(IG3)!!!!Discuss!what!you!observe!from!the!above!stock!price!charts.!This!should!include!comparing!your!stock!to!competitors,!sector,!and!SP500!over!the!three!different!time!horizons.!!

By"looking"at"price"charts,"we"can"see"that"S&P500"and"the"technology"sector"(XLK)"have"followed"similar"courses."Facebook"has"been"underperformed"compare"to"the"technology"sector"and"S&P500"until"2014,"but"after"that"it"has"been"outperformed"most"of"the"time."Compare"to"Twitter,"Facebook"has"been"doing"relatively"well,"but"from"February"2015,"Twitter"has"been"outperforming"Facebook"for"2"months"now."

!

!!!!!!!!

Page 28: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

28"

"

(IG4)!!!!!Technical!Indicators!(“Moving!Average”!and!“Relative!Strength!Index”!from!https://www.google.com/finance?tab=we ShortGterm!moving!average!and!relative!strength!index!indicators

"""!!!!!!!

Page 29: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

29"

"

LongGterm!moving!average!and!relative!strength!index!indicators!

!

1. Discuss!your!findings!from!these!sets!of!technical!indicators.!Compare!your!findings!here!to!findings!from!fundamental!analysis.!Are!findings!from!technical!analysis!supportive!of!your!other!findings?!

The"Simple"Moving"Average"(SMA)"chart"represents"the"momentum"and"objectivity"that"Facebook"has"been"experiencing"over"the"years."In"both"the"long"and"short"term"the"Simple"Moving"Average"have"an"upward"slope"that"illustrates"the"rise"in"stock"price."Facebook"has"continually"been"above"the"SMA’s"in"the"long"term"making"investor"confident"the"upward"trend"will"continue."In"the"short"term,"there"is"more"volatility"but"the"stock"price"repeatedly"crosses"above"the"SMA"and"is"currently"little"bit"below"the"moving"average."

!

Page 30: CIF Spring2015 StockResearchReport Updat (3) · 2" " ROA!(TTM)" 10.12" 11.69" 9.96" ROE!(TTM)" 11.34" 22.37" 10.83" Investment!Thesis" Pros" With"300"million"monthly"active" users"(MAUs)"who"on"average"spend"

30"

"

Works!Cited!!

http://expandedramblings.com/index.php/byGtheGnumbersG17GamazingGfacebookGstats/

http://www.statista.com/chart/2496/facebookGrevenueGbyGsegment/

http://www.reuters.com/finance/stocks/overview?symbol=FB.O

http://finance.yahoo.com/q?uhb=uh3_finance_vert&fr=&type=2button&s=fb!

http://www.nasdaq.com/symbol/fb/short-interest http://finance.yahoo.com/q/ks?s=FB+Key+Statistics

https://www.google.com/finance?q=NASDAQ%3AFB&ei=c_giVZHlIueKjALvlIDoAg http://data.cnbc.com/quotes/FB/tab/4

http://investor.fb.com/index.cfm "