LinkedIn: How Low Can It Go?
David Trainer | Feb 10, 2016 01:21AM ET
LinkedIn (N:LNKD: $108/share) has fallen nearly 48% from the beginning of February. Market pundits and analysts are trying to “pick the bottom” largely in an effort to save face. 17 Wall Street firms have “Buy” or “Strong Buy” ratings, 13 firms have “Hold” ratings, and 0 firms have “Underperform” or “Sell” ratings on LinkedIn. While we know that ratings are nearly worthless and the bias is almost always positive, is there a lack of credible research on “just how low can LNKD go?” Our answer has not changed much since we put LinkedIn in the danger zone back in August 2013. We think the bottom for this stock is closer to $20/share.
Thesis Remains Unchanged
Our prior reports (from 2013 and 2014) were among the very first to note several problems with LinkedIn:
- Significant competition from the likes of Facebook (O:FB), Twitter (N:TWTR), and job search sites such as Monster.com.
- Revenue growth was slowing
- NOPAT margins were on the decline
- Hidden liabilities significantly reduced the value of the company
- Valuation implied astronomical growth rates
Our thesis has proven true. The problems above have only worsened. As Figure 1 shows, LinkedIn’s revenue, which grew 86% year-over-year in 2012, only grew 35% YoY in 2015. Even worse, margins have declined from 3.5% in 2011 to -1.5% over the last twelve months.
Figure 1: LinkedIn’s Declining Margins
Sources: New Constructs, LLC and company filings
Hidden Liabilities Undermine Valuation
Because LinkedIn finances its office space and data centers through the use of off-balance sheet debt in the form of operating leases, it has significant hidden obligations. In fact, LinkedIn has a total of $1.4 billion in future operating lease obligations, which we discount to a present value of $1.1 billion (24% of net assets and 8% of market cap). LinkedIn also has $132 million in outstanding employee stock option liabilities that must be removed from shareholder value.
Valuation Still Implies Unrealistic Growth Rates
Even after its 40% price cut, LNKD remains significantly overvalued. In order to justify its current price of $108/share, the company would need to immediately achieve a pre-tax margin of 4%, which was achieved in 2014, but has since fallen to -2.7% over the trailing twelve months. After achieving this margin, LinkedIn must grow NOPAT by 35% compounded annually for the next 13 years. This expectation seems even more improbable given that, since 2012, LinkedIn has only grown NOPAT by 7% compounded annually.
Get The News You Want
Even if LinkedIn can achieve 6% pre-tax margins (average since 2011) and grow NOPAT by 18% compounded annually for the next decade, the stock is worth $20/share today – an 81% downside. This scenario would imply nearly triple LinkedIn’s historical NOPAT growth. It’s not hard to see just how overvalued shares remain.
Valuation Is Unrealistic Even Given Acquisition Premium
With LinkedIn’s lowered valuation, one must wonder if a competitor such as Facebook (FB: $100/share – Dangerous Rating) could come pick up the pieces in an acquisition. Let’s take a look at LNKD’s valuation through the lens of a potential acquirer.
Let’s assume that Facebook acquires LinkedIn and upon acquisition LinkedIn immediately achieves Facebook’s margins and ROIC. In this scenario, the company would still have to grow revenue by 20% compounded annually for the next 11 years to justify buying LinkedIn at is current price (~$108/share). In this scenario, the value of LinkedIn’s business based on the value of the firm if it achieves FB’s 21% NOPAT margin in year 1 of the acquisition is $62/share – a 43% downside. The takeaway is that we think Facebook’s management is smart enough to wait for LNKD to drop to a more reasonable level before swooping in. No need to pay more than you have to.
Disclosure: David Trainer and Kyle Guske II receive no compensation to write about any specific stock, style, or theme.
Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers.