Financial Modeling Tutorials
- Financial Modeling Basics
On 6th May, 2014, Chinese E-commerce heavyweight Alibaba filed registration document to go to public in the US in what maybe the mother of all Initial Public Offerings in the US history. Alibaba is a fairly unknown entity in the US and other regions, though its massive size is comparable or even bigger than Amazon or eBay.
Reading through Alibaba’s S-1 Filing was very interesting, educating and makes me realize how big their business is and how complex is the Chinese Internet Web.
You may download the complete from below:
Download Alibaba Financial Model
In this article, I address everything that you need to know about Alibaba IPO.
- What is Alibaba?
- What is Alibaba’s Business Model?
- Why this name – Alibaba?
- How does it compare to big-name Internet companies?
- Why Alibaba IPO is so important?
- Will this become the biggest IPO in US history?
- Why going public in US, not in China or HK?
- Who are the Investors in Alibaba? – Windfall gains for Softbank and Yahoo
- Alibaba’s 5 mind -boggling numbers from the F-1 Registration document?
- Alibaba IPO Financial Model in Excel
- Alibaba IPO – $ 191 billion valuation?
#1 – What is Alibaba?
Alibaba is the most profitable Chinese e-commerce company. Alibaba handled transactions worth more than $248 billion last year, more than Amazon and eBay combined. Alibaba has 231 million active buyers and 8 million active sellers.
- Alibaba founded in 1998-99 by an English Teacher Jack Ma, is headquartered in Hangzhou, China.
- Alibaba mainly consists of two big shopping websites: 1) Taobao, a consumer-to-consumer marketplace launched to compete with eBay in China, and 2) Taobao Mall (or Tmall), an Amazon-like market that allows Chinese consumers to purchase directly from brands.
- Along with Juhuasuan, a Groupon-like group-buying marketplace, those sites make up more than 80 percent of Alibaba’s revenue.
- Another point to note is the China’s online shopping market size was $295 billion in 2013 and Alibaba controlled 80% of this pie (awesome!)
- With China’s online shopping market size estimated to multiply 2.5 times to $713 billion by 2017 (source: iResearch), Alibaba’s size can only grow from here.
#2 – What is Alibaba’s Business Model?
In order to understand Alibaba’s Business Model, we can have a look at the below chart that depicts the network of entities that Alibaba operates. Also, you will note how the buying and selling of goods is done through Alibaba’s network for Business to Business (B2B) or Business to Customers (B2C) models.
Alibaba’s Business Model
source – Alibaba IPO Prospectus
- Chinese consumers buy on Taobao Marketplace, Tmall and Juhuasuan
- While browsing or searching on Taobao Marketplace, consumers see product listings from both Taobao Marketplace and Tmall
- Global consumers buy on AliExpress
- Global wholesalers buy on Alibaba.com
- Small sellers in China sell on Taobao Marketplace and AliExpress
- Chinese brands sell on Taobao Marketplace, Tmall, Juhuasuan and AliExpress and global brands sell on Tmall Global
- Sellers source products on 1688.com
- Chinese wholesalers and manufacturers supply retail merchants in China on 1688.com and global wholesale buyers on Alibaba.com
- Chinese wholesalers and manufacturers supply directly to global consumers on AliExpress
- Global wholesalers and manufacturers supply global wholesale buyers on Alibaba.com
# 3 – Why this name – Alibaba?
Jack Ma, founder of Alibaba, wanted a name which would be easy for anyone, even non-Chinese, to say. According to an interview he gave in 2006 with CNN’s Talk Asia program, Ma was in a San Francisco coffee shop when he came up with the name. Below is the excerpt of his interview
One day I was in San Francisco in a coffee shop, and I was thinking Alibaba is a good name. And then a waitress came, and I said do you know about Alibaba? And she said yes. I said what do you know about Alibaba, and she said ‘Open Sesame.’ And I said yes, this is the name! Then I went onto the street and found 30 people and asked them, ‘Do you know Alilbaba’? People from India, people from Germany, people from Tokyo and China… They all knew about Alibaba. Alibaba — open sesame. Alibaba — 40 thieves. Alibaba is not a thief. Alibaba is a kind, smart business person, and he helped the village. So…easy to spell, and global know. Alibaba opens sesame for small- to medium-sized companies. We also registered the name AliMama, in case someone wants to marry us!
#4 – How does Alibaba compare to big-name Internet companies?
Finding a true business comparable to Alibaba is impossible! Alibaba is a mix of marketplace, search engine, bank, software company, mobile services company, elearning, microblogging, video streaming and much more.
Below is an interesting chart that compares Alibaba’s portfolio with its respective known comparable.
Let us now compare some of the key financials of Alibaba with the biggies like Amazon,eBay and Google.
Alibaba’s Gross Merchandise Value of $248 billion dollars is more than Amazon and eBay combined.
Alibaba Revenue is lower than that of Amazon and eBay. The primary reason is the business model, Alibaba makes money by charging merchants for advertisement on their website and transaction fees.
While Alibaba’s revenue is less that Amazon and eBay, however, Alibaba is highly profitable company as compared to Amazon or eBay.
Alibaba’s net profit margin at 40% is way higher than that of eBay, Amazon or Google.
#5 – Why Alibaba IPO is so important?
Alibaba IPO is a big deal primarily because of the size of the IPO. As discussed later in the article, my valuation estimates for Alibaba is around $191 billion. Download Alibaba IPO Valuation Model here
Also, Alibaba IPO signifies global changes. With its huge size and network, Alibaba IPO may look at international expansion beyond China and may lead to price wars and intensive competition in the US. According to Reuters,
Alibaba has closely guarded its ambitions for the United States and executives have privately played down suggestions it would take Amazon head-on. But there’s little question that investments in the United States are a high priority, people familiar with the company say.
#6 – Will this become the biggest IPO in US history?
The exact size of Alibaba IPO has been closely guarded. The company has used a $1 billion placeholder for its registration documentation with the SEC. Many expect that the size of Alibaba IPO could be between $15 billion – $20 billion.
Below chart shows a quick comparison of Alibaba with the Tech IPOs in US.
#7 – Why going public in US, not in China or HK?
Alibaba initially approached the Hong Kong Exchange for listing, however, they had to abandon their plans of listing in HK due to is share structure.
- A key governance principle of Hong Kong’s listing rules is a restriction on dual-class share structures or other schemes that allow controlling shareholders or managers to possess disproportionate voting power.
- Alibaba wanted to list in Hong Kong, however, Hong Kong Exchanges and Clearing or the Securities and Futures Commission (SFC) rejected Alibaba’s demand that its partners be able to nominate a majority of the company’s board.
- Alibaba argued for an exception for its structure citing its unique business model. Hong Kong Exchange could have granted this exception as the rule book does have a provision, however, they decided against it.
- The main reason was that there are many Chinese state owned enterprises listed in Hong Kong Exchange and if it bends a rule for Alibaba, then it’s going to have to bend rule for all of these state owned Chinese enterprises.
- Alibaba then decided to list the company in US as such dual structures are not prohibited in US exchanges.
#8 – Who are the Investors in Alibaba?
From Alibaba’s registration document, it is learnt that SoftBank corp is the biggest investor in Alibaba with its initial investment of $20 million in 2000. SoftBank is the biggest gainer from their investments in Alibaba.
Below chart shows the stake and its respective value. (assuming that my estimates of $191 billion valuation holds true 🙂 )
#9 – Alibaba’s 5 Big Numbers to Know from F-1 Filing
- $5.8 billion – Alibaba processed $5.8 billion USD in transactions and 254 million orders on Singles Day 2013 (China’s equivalent of Cyber Monday).
- $248 billion – This is the Alibaba’s total Gross Merchandise Value (GMV) on China’s retail marketplaces, more than Amazon and eBay combined.
- 5 Billion Packages – Alibaba’s logistics network delivered approximately five billion packages generated from Alibaba-owned marketplaces in 2013.
- 31 million orders per day! – Alibaba sees an average of 11.3 billion orders annually with 231 million active buyers. This is approximately 31 million orders per day and 49 average annual orders per active customer.
- 136 million – Alibaba has 136 million monthly active users (December, 2013), representing US$37 billion in Mobile Gross Merchandise Value
# 10 – Alibaba’s Financial Model
After struggling for more than 3 days to prepare Alibaba’s Financial model, I was able to get a basic model ready (with the limited information provided in the S-1 Filing). I wish there was more information about revenue segments and costs details, yet this model serves as good head’s up for understanding Alibaba Group and Alibaba IPO Valuation.
You may download Alibaba Financial Model here
Alibaba Financial Model Assumptions
- March’14 income statement figures include the estimate numbers of Jan’14-March’14 quarter
- I have only adjusted the Cash and Cash Equivalents and Shareholder’s equity to reflect the estimated numbers. Other BS items are kept as reported in December quarter.
- Projected the next 8 years of Alibaba’s Financial Statements Analysis (Financial Modeling – Income Statement, Balance Sheet and Cash Flows)
- The currency used in the model is RMB (China’s local currency). One can use the currency conversion to derive an appropriate valuation figures. F-1 filing has used 1 US$ = RMB 6.2164.
Below are the findings from the Excel based Financial Model
1) Revenues to grow at a CAGR of approx 26% in the next 5 years and touch US$29 billion by March’2019.
2) China Commerce will remain the largest contributor to the Revenues.
3) Net Income close to US$1.2 billion by the end of March’2019.
4) Cash and Cash Equivalents will balloon to $50 billion in the next 5 years. How will they deploy this much of cash is an important thing to watch out for.
5) The company has remained EBITDA positive and will generate $1.75 billion EBITDA by March’19.
#11 – Alibaba IPO – To Buy or NOT to Buy?
Bloomberg polled 12 analyst to understand Alibaba’s valuations and found that it is closer to $168 billion, while some expect the valuation to cross $250 billion once it starts trading. There is a large variation in valuation estimates, so I decided to come with my own guidelines on Alibaba valuations. Download Alibaba Valuation Model here
So, how do we value Alibaba IPO?
- Alibaba is cash flow positive and is a profitable company. The most suitable approach that can be used to value Alibaba is the Discounted Cash Flow valuation approach.
- I am specifically avoiding the comparable valuations (relative valuations of Alibaba) due to the fact that it is nearly impossible to pin down a set of companies that are true comparable to Alibaba.
- Discounted Cash Flow (DCF) approach requires forecasting and modeling future financials.
Forecasting Alibaba’s Free Cash Flow (FCFF)
Alibaba will generate $1.2 billion of free cash flows in March’19. As we note below that Alibaba will generate a predictable positive Free Cash Flows.
Below is the table that summarizes Alibaba’s DCF Valuation output.
We note the following from the table above –
- Alibaba valuation is $191.5 billion (WACC of 9% and perpetuity growth of 3% )
- Short Term Investments, restricted cash and Investment securities taken at Cost (Balance Sheet Amount)
- Investments in Equity Investees are also valued at Cost (balance sheet amount). Though the two companies Weibo and AutoNavi are publicly traded, i have yet taken them at Cost and NOT at their trading prices.
- I have also assumed average Alipays valuation payout of $4 billion (floor of $2 billion and cap of $6 billion). Below is the excerpt from the Alibaba’s F-1 Filing
Upon the occurrence of certain liquidity events with respect to Alipay (which includes, subject to certain conditions, an initial public offering of Alipay, a transfer of 37.5% or more of the equity interests of Alipay or a sale of all or substantially all of the assets of Alipay), Small and Micro Financial Services Company will pay to us an amount equal to 37.5% of the equity value of Alipay achieved in such liquidity event, with a minimum payment of US$2.0 billion and a maximum payment of US$6.0 billion, subject to certain increases and additional payments if no liquidity event has occurred by the sixth anniversary of the date of the original agreement, or the liquidity event payment.
Alibaba DCF Valuation Sensitivity Analysis
- As noted above, the minimum valuation of Alibaba is $123 billion (WACC of 11% and Growth of 6%)
- If you are using different assumptions, you may use the above table for your set of valuation guidance.
- Learn more on how to perform Sensitivity Analysis in Excel.
Other posts that you will love
- Box IPO Valuation – To Buy or NOT to Buy?
- Top 10 scariest details of Box IPO
- Enterprise Value vs Equity Value
- Financial Modeling using MS Excel
Anything I missed? What are your views of valuations? Are you investing in Alibaba? Let me know what you think, your feedback by Leaving a Comment
p.s. – I do not represent any brokerage firm. The above views are my assessment of Alibaba IPO. I have tried my best to ensure factual accuracy of the analysis, however, please feel free to provide me with corrective measures if you spot any errors.