investorscraft@gmail.com

Intrinsic ValueTwitter, Inc. (TWR.DE)

Previous Close53.94
Intrinsic Value
Upside potential
Previous Close
53.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Twitter, Inc. operates as a global real-time public conversation platform, enabling users to create, distribute, and engage with content. Its core revenue model relies on advertising, including promoted ads, Twitter Amplify, and Follower Ads, which leverage user data for targeted marketing. The company also monetizes through creator-focused products like Tips, Super Follows, and Ticketed Spaces, fostering direct financial relationships between creators and audiences. As a key player in the Internet Content & Information sector, Twitter competes with social media giants while differentiating itself through real-time engagement and public discourse. Its developer platform and data partnerships further expand its ecosystem, offering APIs and commercial data access. Despite intense competition, Twitter maintains a unique niche in news dissemination, influencer engagement, and event-driven conversations, though monetization challenges persist relative to peers.

Revenue Profitability And Efficiency

Twitter reported FY2021 revenue of €5.08 billion, reflecting its advertising-driven model. However, net income stood at -€221.4 million, with diluted EPS of -€0.28, indicating profitability challenges. Operating cash flow was positive at €632.7 million, but capital expenditures of -€1.01 billion suggest heavy investment in infrastructure and product development, weighing on free cash flow.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight ongoing earnings pressure, likely due to high operational costs and competitive ad pricing. Capital efficiency is strained, with significant capex outpacing operating cash flow, though its €2.19 billion cash reserve provides liquidity to fund growth initiatives.

Balance Sheet And Financial Health

Twitter’s balance sheet shows €2.19 billion in cash against €5.55 billion in total debt, indicating moderate leverage. The liquidity position is manageable, but debt levels warrant monitoring, especially given inconsistent profitability. Absence of dividends aligns with its growth-focused reinvestment strategy.

Growth Trends And Dividend Policy

Revenue growth remains a priority, but profitability lags. The company reinvests heavily in innovation, such as creator monetization tools, rather than returning capital to shareholders. No dividends are paid, consistent with its focus on scaling the platform and capturing market share.

Valuation And Market Expectations

With negative earnings, traditional valuation metrics are less informative. Investors likely price Twitter based on user engagement metrics and potential advertising upside, though execution risks persist. The low beta (0.53) suggests relative market stability.

Strategic Advantages And Outlook

Twitter’s real-time content edge and creator monetization efforts position it uniquely, but profitability and competition remain hurdles. Strategic focus on ad tech and data partnerships could drive long-term value if execution improves.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount