Company

Facebook
Groupon
Linkedin
Netflix
Open Table
Pandora
Tripadvisor
Trulia
Twitter
Yelp
Zillow
Zynga
Median
Uber (with median values)
Uber (with max values)

Enterprise
Market Cap value
Revenues
$160,400.00 $148,160.00
$8,920.00
$3,980.00
$2,940.00
$2,730.00
$19,090.00
$16,790.00
$1,680.00
$25,780.00
$25,010.00
$4,620.00
$1,660.00
$1,540.00
$198.00
$5,260.00
$4,910.00
$734.00
$14,849.00
$14,749.00
$996.00
$1,460.00
$1,470.00
$174.00
$19,460.00
$17,480.00
$801.00
$4,670.00
$4,280.00
$263.00
$4,670.00
$4,360.00
$225.00
$2,630.00
$1,850.00
$778.00
$300.00
$300.00

1.52

EBITDA
Net Income
$4,660.00
$1,910.00
$118.00
-$129.00
$166.00
-$9.00
$343.00
$163.00
$60.00
$23.00
-$8.00
-$20.00
$322.00
$211.00
-$18.00
-$31.00
-$616.00
-$751.00
$1.40
-$8.00
-$7.00
-$15.00
$33.00
-$102.00

Number of
users
(millions)
EV/User
EV/Revenue
EV/EBITDA
1280.00
$115.75
16.61
31.79
43.00
$68.37
1.08
24.92
300.00
$55.97
9.99
101.14
44.00
$568.41
5.41
72.92
14.00
$110.00
7.78
25.67
73.40
$66.89
6.69
NA
260.00
$56.73
14.81
45.80
35.30
$41.64
8.45
NA
255.00
$68.55
21.82
NA
120.00
$35.67
16.27
3057.14
34.50
$126.38
19.38
NA
27.00
$68.52
2.38
56.06
$68.45
9.22
50.93
15.00
$1,026.68
$2,766.35
15.00
$8,526.14
$6,546.82

PE
83.98
NA
NA
158.16
72.17
NA
70.37
NA
NA
NA
NA
NA
78.08

Company
Airbnb
Box
Cloudera
Docusign
Dropbox
Jawbone
Lending Club
Palantir
Pinterest
Snapchat
Stripe
Uber
Median value
Average
Aggregate

VC investment
$800
$399
$160
$267
$507
$531
$155
$594
$200
$130
$120
$1,200

Imputed EV
$10,000
$2,000
$1,800
$1,500
$10,000
$3,300
$3,000
$9,000
$5,000
$2,000
$1,800
$17,000

Number of VC rounds
7
9
7
9
5
10
6
5
8
3
4
5

Revenues
$250.00
$124.00
$56.00
$60.00
$200.00
$600.00
$100.00
$450.00
$50.00
$0.00
$40.00
$300.00

EV/Sales
40.00
16.13
32.14
25.00
50.00
5.50
30.00
20.00
100.00
NA
45.00
56.67
32.14
38.22
29.78