A little over a year ago, I was ruminating about Netflix
(NASDAQ:NFLX) and using it as a tutorial for valuation. (See: Dixon's Take: A Holiday Lesson About Netflix and Its Future
.) At the time, the stock was trading in the mid $70s on its way to $129 before retracing back to the mid $50s, and I had calculated that a reasonable target of over $100 was achievable. Here we are 15 months later with the stock trading at $216, which forces the question: Is today’s price justifiable? In a word, yes. Here’s the logic.
Currently Netflix has approximately 30 million US subscribers plus an additional 7 million subscribers outside of North America, which puts the company on track to achieve 45 million by year-end.
Assuming an average monthly $10 ARPU (let's keep the number simple) results in $450 million of projected revenue per month, or annualized revenue of $5.4 billion by year-end, applying a traditional 25% EBITDA margin (a normalized cable television network margin) suggests normalized EBITDA of $1.350 billion or projected pro forma forward EBITDA of $22.50 per share.
Currently the company has an equity capitalization of $13 billion and net cash of $514 million, resulting in a total enterprise value of $12.5 billion (the equity value less the cash), which, when divided by estimated future EBITDA of $1.35 billion, suggests a rather ordinary 9.25 TEV/EBITDA trading multiple.
(See also: Is the Netflix Stock Boom a House of Cards?
As most media companies trade in a range between 8 to 12 times, this is not an outlier; given the company’s competitive positioning and focus, there is every reason to believe it could trade up to the higher end of the multiple range. A little math (12x 22.50 + 514/60) puts that target above $270.
Can the company achieve $1.35 billion in EBITDA?
Adding back the approximately $500 million of content amortization reported in the first quarter to the $31 million in operating income and annualizing that number actually puts the company on track to generate an annualized run rate EBITDA of over $2 billion -- so yes, Netflix has some room to run.
But what about investment in content and the deleterious impact on earnings? For the period, investment in content exceeded amortization by approximately $88 million, and it is likely that the company will continue to expand its production as its primary use of cash. But over time as the self-produced library continues to grow and the life of individual projects lengthens, margins expand, providing confidence in the company’s ability to achieve the targeted 25% pro forma margin articulated earlier.
A scene from House of Cards, a Netflix Original Production.
No positions in stocks mentioned.
The information on this website solely reflects the analysis of or opinion about the performance of securities and financial markets by the writers whose articles appear on the site. The views expressed by the writers are not necessarily the views of Minyanville Media, Inc. or members of its management. Nothing contained on the website is intended to constitute a recommendation or advice addressed to an individual investor or category of investors to purchase, sell or hold any security, or to take any action with respect to the prospective movement of the securities markets or to solicit the purchase or sale of any security. Any investment decisions must be made by the reader either individually or in consultation with his or her investment professional. Minyanville writers and staff may trade or hold positions in securities that are discussed in articles appearing on the website. Writers of articles are required to disclose whether they have a position in any stock or fund discussed in an article, but are not permitted to disclose the size or direction of the position. Nothing on this website is intended to solicit business of any kind for a writer's business or fund. Minyanville management and staff as well as contributing writers will not respond to emails or other communications requesting investment advice.
Copyright 2011 Minyanville Media, Inc. All Rights Reserved.