Intrinsic value of Momo Inc. - MOMO

Previous Close

$35.06

  Intrinsic Value

$527.35

stock screener

  Rating & Target

str. buy

+999%

Previous close

$35.06

 
Intrinsic value

$527.35

 
Up/down potential

+999%

 
Rating

str. buy

We calculate the intrinsic value of MOMO stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 7.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  2,109
  3,258
  4,872
  7,070
  9,974
  13,712
  18,406
  24,168
  31,099
  39,280
  48,777
  59,635
  71,880
  85,523
  100,560
  116,976
  134,746
  153,843
  174,235
  195,892
  218,785
  242,891
  268,191
  294,674
  322,336
  351,180
  381,218
  412,471
  444,967
  478,743
Variable operating expenses, $m
  1,513
  2,338
  3,495
  5,071
  7,154
  9,835
  13,201
  17,334
  22,304
  28,172
  34,981
  42,768
  51,550
  61,334
  72,118
  83,891
  96,635
  110,331
  124,955
  140,487
  156,905
  174,193
  192,337
  211,330
  231,168
  251,854
  273,396
  295,810
  319,115
  343,338
Fixed operating expenses, $m
  12
  13
  13
  13
  13
  14
  14
  14
  15
  15
  15
  16
  16
  16
  17
  17
  17
  18
  18
  19
  19
  19
  20
  20
  21
  21
  22
  22
  23
  23
Total operating expenses, $m
  1,525
  2,351
  3,508
  5,084
  7,167
  9,849
  13,215
  17,348
  22,319
  28,187
  34,996
  42,784
  51,566
  61,350
  72,135
  83,908
  96,652
  110,349
  124,973
  140,506
  156,924
  174,212
  192,357
  211,350
  231,189
  251,875
  273,418
  295,832
  319,138
  343,361
Operating income, $m
  583
  908
  1,364
  1,985
  2,807
  3,864
  5,191
  6,820
  8,780
  11,094
  13,781
  16,851
  20,314
  24,173
  28,425
  33,068
  38,093
  43,494
  49,262
  55,386
  61,861
  68,679
  75,834
  83,324
  91,147
  99,305
  107,800
  116,639
  125,830
  135,382
EBITDA, $m
  593
  923
  1,387
  2,018
  2,852
  3,925
  5,273
  6,928
  8,918
  11,268
  13,995
  17,114
  20,631
  24,549
  28,868
  33,582
  38,686
  44,171
  50,028
  56,248
  62,824
  69,747
  77,014
  84,620
  92,565
  100,850
  109,477
  118,454
  127,787
  137,488
Interest expense (income), $m
  0
  0
  9
  21
  39
  63
  95
  136
  187
  250
  326
  415
  519
  638
  772
  921
  1,085
  1,265
  1,459
  1,668
  1,891
  2,128
  2,378
  2,642
  2,918
  3,208
  3,510
  3,826
  4,154
  4,496
  4,851
Earnings before tax, $m
  583
  899
  1,343
  1,947
  2,744
  3,769
  5,055
  6,633
  8,530
  10,768
  13,366
  16,332
  19,677
  23,401
  27,504
  31,982
  36,829
  42,035
  47,594
  53,496
  59,733
  66,301
  73,192
  80,405
  87,939
  95,794
  103,974
  112,485
  121,333
  130,531
Tax expense, $m
  157
  243
  363
  526
  741
  1,018
  1,365
  1,791
  2,303
  2,907
  3,609
  4,410
  5,313
  6,318
  7,426
  8,635
  9,944
  11,350
  12,850
  14,444
  16,128
  17,901
  19,762
  21,709
  23,744
  25,864
  28,073
  30,371
  32,760
  35,243
Net income, $m
  426
  656
  980
  1,421
  2,003
  2,751
  3,690
  4,842
  6,227
  7,861
  9,757
  11,923
  14,364
  17,083
  20,078
  23,347
  26,885
  30,686
  34,743
  39,052
  43,605
  48,399
  53,430
  58,696
  64,195
  69,930
  75,901
  82,114
  88,573
  95,287

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  801
  1,238
  1,851
  2,686
  3,790
  5,210
  6,993
  9,183
  11,816
  14,924
  18,532
  22,658
  27,310
  32,494
  38,207
  44,444
  51,195
  58,451
  66,199
  74,427
  83,125
  92,284
  101,896
  111,958
  122,468
  133,427
  144,840
  156,714
  169,061
  181,893
Adjusted assets (=assets-cash), $m
  801
  1,238
  1,851
  2,686
  3,790
  5,210
  6,993
  9,183
  11,816
  14,924
  18,532
  22,658
  27,310
  32,494
  38,207
  44,444
  51,195
  58,451
  66,199
  74,427
  83,125
  92,284
  101,896
  111,958
  122,468
  133,427
  144,840
  156,714
  169,061
  181,893
Revenue / Adjusted assets
  2.633
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
  2.632
Average production assets, $m
  46
  72
  107
  156
  219
  302
  405
  532
  684
  864
  1,073
  1,312
  1,581
  1,882
  2,212
  2,573
  2,964
  3,385
  3,833
  4,310
  4,813
  5,344
  5,900
  6,483
  7,091
  7,726
  8,387
  9,074
  9,789
  10,532
Working capital, $m
  -213
  -329
  -492
  -714
  -1,007
  -1,385
  -1,859
  -2,441
  -3,141
  -3,967
  -4,927
  -6,023
  -7,260
  -8,638
  -10,157
  -11,815
  -13,609
  -15,538
  -17,598
  -19,785
  -22,097
  -24,532
  -27,087
  -29,762
  -32,556
  -35,469
  -38,503
  -41,660
  -44,942
  -48,353
Total debt, $m
  160
  393
  720
  1,165
  1,753
  2,510
  3,460
  4,627
  6,031
  7,688
  9,611
  11,809
  14,289
  17,052
  20,097
  23,421
  27,020
  30,887
  35,017
  39,403
  44,039
  48,920
  54,044
  59,407
  65,008
  70,849
  76,932
  83,261
  89,842
  96,682
Total liabilities, $m
  427
  660
  987
  1,432
  2,020
  2,777
  3,727
  4,894
  6,298
  7,955
  9,878
  12,077
  14,556
  17,319
  20,364
  23,688
  27,287
  31,154
  35,284
  39,670
  44,306
  49,187
  54,311
  59,674
  65,275
  71,117
  77,200
  83,529
  90,109
  96,949
Total equity, $m
  374
  578
  865
  1,254
  1,770
  2,433
  3,266
  4,288
  5,518
  6,970
  8,655
  10,581
  12,754
  15,175
  17,843
  20,755
  23,908
  27,297
  30,915
  34,757
  38,819
  43,097
  47,586
  52,284
  57,193
  62,310
  67,640
  73,185
  78,951
  84,944
Total liabilities and equity, $m
  801
  1,238
  1,852
  2,686
  3,790
  5,210
  6,993
  9,182
  11,816
  14,925
  18,533
  22,658
  27,310
  32,494
  38,207
  44,443
  51,195
  58,451
  66,199
  74,427
  83,125
  92,284
  101,897
  111,958
  122,468
  133,427
  144,840
  156,714
  169,060
  181,893
Debt-to-equity ratio
  0.430
  0.680
  0.830
  0.930
  0.990
  1.030
  1.060
  1.080
  1.090
  1.100
  1.110
  1.120
  1.120
  1.120
  1.130
  1.130
  1.130
  1.130
  1.130
  1.130
  1.130
  1.140
  1.140
  1.140
  1.140
  1.140
  1.140
  1.140
  1.140
  1.140
Adjusted equity ratio
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467
  0.467

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  426
  656
  980
  1,421
  2,003
  2,751
  3,690
  4,842
  6,227
  7,861
  9,757
  11,923
  14,364
  17,083
  20,078
  23,347
  26,885
  30,686
  34,743
  39,052
  43,605
  48,399
  53,430
  58,696
  64,195
  69,930
  75,901
  82,114
  88,573
  95,287
Depreciation, amort., depletion, $m
  10
  15
  23
  32
  45
  61
  82
  107
  138
  174
  215
  262
  316
  376
  442
  515
  593
  677
  767
  862
  963
  1,069
  1,180
  1,297
  1,418
  1,545
  1,677
  1,815
  1,958
  2,106
Funds from operations, $m
  436
  672
  1,003
  1,453
  2,048
  2,813
  3,772
  4,950
  6,365
  8,035
  9,971
  12,185
  14,680
  17,459
  20,521
  23,862
  27,478
  31,363
  35,510
  39,914
  44,568
  49,468
  54,610
  59,993
  65,614
  71,475
  77,579
  83,929
  90,531
  97,394
Change in working capital, $m
  -80
  -116
  -163
  -222
  -293
  -378
  -474
  -582
  -700
  -826
  -959
  -1,097
  -1,237
  -1,378
  -1,519
  -1,658
  -1,795
  -1,929
  -2,060
  -2,187
  -2,312
  -2,435
  -2,555
  -2,675
  -2,794
  -2,913
  -3,034
  -3,157
  -3,282
  -3,411
Cash from operations, $m
  516
  788
  1,166
  1,675
  2,341
  3,190
  4,247
  5,532
  7,065
  8,861
  10,931
  13,282
  15,917
  18,837
  22,039
  25,520
  29,273
  33,291
  37,570
  42,101
  46,880
  51,903
  57,166
  62,667
  68,408
  74,388
  80,612
  87,085
  93,813
  100,805
Maintenance CAPEX, $m
  -6
  -9
  -14
  -21
  -31
  -44
  -60
  -81
  -106
  -137
  -173
  -215
  -262
  -316
  -376
  -442
  -515
  -593
  -677
  -767
  -862
  -963
  -1,069
  -1,180
  -1,297
  -1,418
  -1,545
  -1,677
  -1,815
  -1,958
New CAPEX, $m
  -17
  -25
  -36
  -48
  -64
  -82
  -103
  -127
  -152
  -180
  -209
  -239
  -269
  -300
  -331
  -361
  -391
  -420
  -449
  -476
  -504
  -530
  -557
  -583
  -609
  -635
  -661
  -688
  -715
  -743
Cash from investing activities, $m
  -23
  -34
  -50
  -69
  -95
  -126
  -163
  -208
  -258
  -317
  -382
  -454
  -531
  -616
  -707
  -803
  -906
  -1,013
  -1,126
  -1,243
  -1,366
  -1,493
  -1,626
  -1,763
  -1,906
  -2,053
  -2,206
  -2,365
  -2,530
  -2,701
Free cash flow, $m
  493
  753
  1,116
  1,605
  2,246
  3,064
  4,083
  5,324
  6,806
  8,544
  10,549
  12,828
  15,385
  18,221
  21,332
  24,716
  28,367
  32,278
  36,444
  40,858
  45,515
  50,410
  55,540
  60,905
  66,502
  72,335
  78,406
  84,720
  91,284
  98,104
Issuance/(repayment) of debt, $m
  160
  233
  327
  445
  588
  757
  951
  1,167
  1,403
  1,657
  1,923
  2,199
  2,480
  2,763
  3,045
  3,324
  3,599
  3,867
  4,130
  4,386
  4,636
  4,882
  5,123
  5,363
  5,602
  5,841
  6,083
  6,329
  6,581
  6,840
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  160
  233
  327
  445
  588
  757
  951
  1,167
  1,403
  1,657
  1,923
  2,199
  2,480
  2,763
  3,045
  3,324
  3,599
  3,867
  4,130
  4,386
  4,636
  4,882
  5,123
  5,363
  5,602
  5,841
  6,083
  6,329
  6,581
  6,840
Total cash flow (excl. dividends), $m
  653
  986
  1,443
  2,050
  2,834
  3,821
  5,033
  6,491
  8,210
  10,201
  12,472
  15,027
  17,865
  20,983
  24,377
  28,041
  31,966
  36,146
  40,574
  45,244
  50,151
  55,291
  60,664
  66,268
  72,104
  78,176
  84,489
  91,049
  97,864
  104,944
Retained Cash Flow (-), $m
  -140
  -204
  -286
  -390
  -515
  -663
  -833
  -1,022
  -1,230
  -1,452
  -1,685
  -1,926
  -2,173
  -2,421
  -2,668
  -2,913
  -3,153
  -3,388
  -3,618
  -3,843
  -4,062
  -4,277
  -4,489
  -4,699
  -4,908
  -5,118
  -5,330
  -5,545
  -5,766
  -5,993
Prev. year cash balance distribution, $m
  801
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  1,314
  782
  1,157
  1,660
  2,319
  3,158
  4,201
  5,469
  6,980
  8,749
  10,787
  13,100
  15,692
  18,563
  21,709
  25,128
  28,813
  32,757
  36,955
  41,401
  46,089
  51,014
  56,175
  61,569
  67,196
  73,059
  79,160
  85,504
  92,098
  98,951
Discount rate, %
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
  1,260
  716
  1,007
  1,367
  1,798
  2,292
  2,838
  3,418
  4,010
  4,587
  5,123
  5,590
  5,966
  6,232
  6,374
  6,386
  6,269
  6,033
  5,690
  5,261
  4,767
  4,233
  3,682
  3,136
  2,614
  2,131
  1,699
  1,323
  1,005
  745
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Momo Inc. is a holding company. The Company operates Momo, a mobile-based social networking platform. The Company's Momo platform includes its Momo mobile application and a range of related features, functionalities, tools and services that it provides to users, customers and platform partners. Momo users can maintain their relationships through its private and group communication tools, content creation and sharing functions, as well as the offline social activities promoted on its platform. It also offers live music and entertainment broadcasts on its Momo platform. The Momo mobile application, which is available on android, iPhone operating system (iOS) and Windows platforms, enables users to establish social relationships based on locations and interests. Momo offers a personal way for users to discover people nearby, and the Company facilitates the connecting, communicating, interacting, and content sharing with others.

FINANCIAL RATIOS  of  Momo Inc. (MOMO)

Valuation Ratios
P/E Ratio 94
Price to Sales 24.7
Price to Book 21.5
Price to Tangible Book
Price to Cash Flow 62.6
Price to Free Cash Flow 64.6
Growth Rates
Sales Growth Rate 312.7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -50%
Cap. Spend. - 3 Yr. Gr. Rate 18.5%
Financial Strength
Quick Ratio NaN
Current Ratio 0.1
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 22.1%
Ret/ On Assets - 3 Yr. Avg. 5.2%
Return On Total Capital 26.3%
Ret/ On T. Cap. - 3 Yr. Avg. 6.4%
Return On Equity 26.3%
Return On Equity - 3 Yr. Avg. 6.4%
Asset Turnover 0.8
Profitability Ratios
Gross Margin 56.4%
Gross Margin - 3 Yr. Avg. 66.2%
EBITDA Margin 28%
EBITDA Margin - 3 Yr. Avg. -2%
Operating Margin 25.1%
Oper. Margin - 3 Yr. Avg. -9.4%
Pre-Tax Margin 26.6%
Pre-Tax Margin - 3 Yr. Avg. -6.4%
Net Profit Margin 26.2%
Net Profit Margin - 3 Yr. Avg. -6.3%
Effective Tax Rate 3.4%
Eff/ Tax Rate - 3 Yr. Avg. 1.1%
Payout Ratio 0%

MOMO stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the MOMO stock intrinsic value calculation we used $1318 million for the last fiscal year's total revenue generated by Momo Inc.. The default revenue input number comes from 0001 income statement of Momo Inc.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our MOMO stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for MOMO is calculated based on our internal credit rating of Momo Inc., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Momo Inc..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of MOMO stock the variable cost ratio is equal to 71.8%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $12 million in the base year in the intrinsic value calculation for MOMO stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Momo Inc..

Corporate tax rate of 27% is the nominal tax rate for Momo Inc.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the MOMO stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for MOMO are equal to 2.2%.

Life of production assets of 2.6 years is the average useful life of capital assets used in Momo Inc. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for MOMO is equal to -10.1%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $1034.931 million for Momo Inc. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 207.013 million for Momo Inc. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Momo Inc. at the current share price and the inputted number of shares is $7.3 billion.

RELATED COMPANIES Price Int.Val. Rating
SINA Sina Corporati 40.44 3,459.42  str.buy
WB Weibo Corporat 40.39 1,022.20  str.buy
WUBA 58.com Inc. 57.22 280.76  str.buy
FB Facebook, Inc. 198.36 350.44  str.buy
MEET The Meet Group 3.54 0.04  str.sell

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.