Stock Analysis on Net

Twitter Inc. (NYSE:TWTR)

This company has been moved to the archive! The financial data has not been updated since July 26, 2022.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Twitter Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income (loss) (221,409) (1,135,626) 1,465,659 1,205,596 (108,063)
Add: Income tax expense (189,704) 1,084,687 (1,075,520) (782,052) 12,645
Earnings before tax (EBT) (411,113) (50,939) 390,139 423,544 (95,418)
Add: Interest expense 51,186 152,878 138,180 132,606 105,237
Earnings before interest and tax (EBIT) (359,927) 101,939 528,319 556,150 9,819
Add: Depreciation and amortization expense 544,848 495,177 465,549 425,498 395,867
Earnings before interest, tax, depreciation and amortization (EBITDA) 184,921 597,116 993,868 981,648 405,686

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The financial data reveals significant fluctuations in profitability and earnings measures over the five-year period. The company experienced a net loss in 2017, followed by substantial net income in both 2018 and 2019, before returning to losses in 2020 and 2021, although the losses in 2021 were less severe than those in 2020. This indicates a peak in profitability during the middle years, with a decline thereafter.

Earnings before tax (EBT) follow a similar pattern, showing a loss in 2017, sizeable positive earnings in 2018 and 2019, and a return to losses in the subsequent two years. The amplitude of the earnings fluctuated somewhat, with the two years of profitability being relatively comparable, and losses deepening notably in 2021.

Looking at earnings before interest and tax (EBIT), the pattern is again consistent with a transition from negative or very low earnings in 2017 to strong positive earnings in 2018 and 2019. However, EBIT sharply decreased in 2020, turning negative in 2021, which suggests reduced operational profitability and possibly higher operating expenses or other operational challenges in these later years.

The trend in earnings before interest, tax, depreciation, and amortization (EBITDA) is somewhat less volatile, showing a large increase from 2017 to 2018, with 2019 maintaining a similar level. After this, there is a pronounced decline in 2020 and a further decrease in 2021. This indicates that while cash operating performance remained robust during the mid-period, there was a significant reduction in operational cash flow generation capability during the last two years.

Overall, the company's financial performance shows a marked improvement through 2018 and 2019, followed by a downturn starting in 2020 that continues into 2021. This pattern may reflect changing market conditions, strategic shifts, or increased costs impacting profitability and operational cash flow.


Enterprise Value to EBITDA Ratio, Current

Twitter Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 27,964,121
Earnings before interest, tax, depreciation and amortization (EBITDA) 184,921
Valuation Ratio
EV/EBITDA 151.22
Benchmarks
EV/EBITDA, Competitors1
Alphabet Inc. 15.59
Comcast Corp. 6.03
Meta Platforms Inc. 20.25
Netflix Inc. 21.21
Take-Two Interactive Software Inc.
Walt Disney Co. 18.30
EV/EBITDA, Sector
Media & Entertainment 22.05
EV/EBITDA, Industry
Communication Services 16.45

Based on: 10-K (reporting date: 2021-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Twitter Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 26,874,573 53,314,370 26,222,699 20,098,812 21,915,185
Earnings before interest, tax, depreciation and amortization (EBITDA)2 184,921 597,116 993,868 981,648 405,686
Valuation Ratio
EV/EBITDA3 145.33 89.29 26.38 20.47 54.02
Benchmarks
EV/EBITDA, Competitors4
Alphabet Inc. 18.08 20.84
Comcast Corp. 8.45 10.36
Meta Platforms Inc. 10.85 17.31
Netflix Inc. 9.51 16.57
Take-Two Interactive Software Inc. 19.06 19.30
Walt Disney Co. 34.53 60.13 16.10
EV/EBITDA, Sector
Media & Entertainment 14.63 18.68
EV/EBITDA, Industry
Communication Services 11.59 14.52

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 26,874,573 ÷ 184,921 = 145.33

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value exhibited a fluctuating pattern over the five-year period. It decreased from approximately $21.9 billion at the end of 2017 to about $20.1 billion at the end of 2018. Subsequently, it increased significantly to around $26.2 billion by the end of 2019. A notable surge occurred in 2020, with the value reaching approximately $53.3 billion, followed by a sharp decline to about $26.9 billion by the end of 2021.
Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA)
EBITDA demonstrated considerable variability over the analyzed period. Starting at roughly $406 million in 2017, the value more than doubled to nearly $982 million in 2018, and then slightly increased to approximately $994 million in 2019. However, EBITDA declined substantially to around $597 million in 2020 and further decreased to approximately $185 million in 2021.
EV/EBITDA Ratio
The EV/EBITDA ratio presented a volatile and increasing trend throughout the timeframe. It dropped significantly from 54.02 in 2017 to 20.47 in 2018, but then increased to 26.38 in 2019. The ratio sharply escalated to 89.29 in 2020, and surged further to an elevated level of 145.33 in 2021. This rise in the ratio was primarily driven by the declining EBITDA in relation to fluctuating enterprise value.
Summary
The data reveals that the company experienced fluctuations in enterprise value with a peak in 2020, followed by a reduction in 2021. EBITDA peaked in 2019 before entering a notable decline over the next two years. The EV/EBITDA ratio reflects these dynamics, showing a general increase after 2018, indicating a growing disparity between enterprise value and EBITDA, suggestive of diminishing earnings relative to the company’s valuation.