Actually, $3.5 Billion For Spotify Isn't COMPLETELY Insane

RELATED QUOTES

SymbolPriceChange
AAPL106.82-0.12

Earlier today, we reported that Spotify is shopping around for a new fundraising round and asking for a valuation of $3.5 billion.

At first glance that seems completely nuts.

The company does not own its core asset -- the music it's "selling" is all licensed from third parties, and the terms are probably very favorable to those content owners, not Spotify.

You can get a hint of this by looking at Spotify's 2010 income statement (the last year that's available) where it paid out more in licensing deals than it earned in total revenue.

Again: in 2010 (and 2009) Spotify's cost of revenue was higher than its total revenue. That's no kind of business.

(The details of Spotify's deals with content owners are not known, but longtime digital entrepreneur Michael Robertson explained on GigaOM last December some of the demands that labels make when they license their content. They basically make it almost impossible to build a long-term profitable business.)

But since then, Spotify launched in the United States, and it's been growing nicely.

In January, the company said it had 3 million paying subscribers. Let's assume most of them want the mobile features that cost $10 per month (versus the Web-only version which is $5 per month), and assume an average payment per user of $8 per month.

  • Spotify annual subscription revenue (run rate): $288 million.

That seems reasonable, given that 2010 subscription revenue was $71 million.

Now, let's look at the leader in digital music, Apple.

  • Total iTunes and App Store revenue (run rate): $8 billion a year. Last quarter, Apple pulled in $2.03 billion in revenue (PDF here) from downloads, including music, apps, and books.
  • Total music (iTunes only) revenue (run rate): ~$3 billion a year. Apple doesn't break out exactly how many songs it sells per year. But between June and October 2011, Apple said the total number of songs sold rose 1 billion (from 15 billion to 16 billion). So let's say 3 billion songs per year at an average of $1 per song.
  • Music revenue as a percentage of total Apple revenue: ~1.6%. 
  • Apple's market cap as of today: $555.74 billion.
  • iTunes "market cap" if it were a standalone business: $8.9 billion. 1.6% of Apple's market cap is $8.9 billion.

In other words, the "market cap" of Apple's music sales business is only about 3x the annual revenue of that business (if you take the current run rate and extrapolate it outward assuming zero growth).

Spotify is asking to be valued at more than 10x its annual revenue using the same method.

But Spotify seems to be growing revenue at about 200% (3x) per year, which means that it could reach $1 billion a year in revenue by 2013 if all things remain stable. Apple's download revenue is growing only about 40% per year.

So let's assume:

  • Subscription music turns out to be a winner-takes-most market like music downloads (iTunes dominates with 70% market share or so).
  • Spotify's competition never catches up, and giants like Apple and Google don't enter the market and steal potential Spotify customers.
  • Spotify can continue to get equal or better terms as its music licensing contracts come up for renewal.
  • The ceiling of demand for music subscription services is a long way away.
  • Spotify can continue to afford to operate even though it doesn't have a highly profitable business (like selling iPhones) to subsidize it.
  • At scale, Spotify's profit margins will be similar to what Apple makes on iTunes.

If all these things are true, a $3.5 billion valuation actually seems reasonable compared with the leader in the digital music business, Apple.

Of course, those are huge and risky assumptions.

Which is probably why the VCs we talked to had passed on this round.

 



More From Business Insider

--

Get stories like this on the Yahoo app and discover more every day.
Download it now.
Loading...
  • US alarm as Turkey warns Syrian Kurd militia of more strikes
    US alarm as Turkey warns Syrian Kurd militia of more strikes AFP News - 36 minutes ago

    Turkey warned Monday it would carry out more strikes on a US-backed Kurdish militia in Syria if it fails to retreat, as Washington said President Barack Obama will meet his Turkish counterpart over the weekend. Turkish forces pressed on with a … More »

  • Mondelez abandons pursuit for U.S. chocolate maker Hershey
    Mondelez abandons pursuit for U.S. chocolate maker Hershey Reuters - 45 minutes ago

    The abandoned deal, which would have created the world's largest confectioner, underscores the grip that the charitable trust, set up by the company's founder Milton Hershey over a century ago to fund and run a school for underprivileged children, … More »

  • Shell restarts gasoline-producing unit at Puget Sound refinery Reuters - 49 minutes ago

    HOUSTON (Reuters) - Shell (RDSa.L) restarted a fluid catalytic cracking unit (FCCU) at its Puget Sound, Washington refinery on Aug. 23, according to a regulatory filing published on Monday. The unit was ... … More »

  • Most Asian Index Futures Pace U.S. Rebound; Oil Holds Above $47 Bloomberg - 54 minutes ago

    Contracts on equity gauges in Australia, South Korea and Hong Kong rose at least 0.3 percent in most recent trading, while futures on Japan’s Nikkei 225 Stock Average diverged after the yen failed to build on Friday’s selloff. U.S. crude was above … More »

  • Business Highlights Associated Press - 1 hour 23 minutes ago

    ___ Mylan launching cheaper, generic version of EpiPen The maker of EpiPens will start selling a cheaper, generic version of the emergency allergy shots as the furor over repeated U.S. price hikes continues ... … More »

  • Island Standoff Again Clouds China-Japan Ties in Run-Up to G-20 Bloomberg - 1 hour 30 minutes ago

    One of the reasons China may be escalating its activity in the East China Sea is to warn Japan against getting involved in the South China Sea spat. While not a claimant in those waters, Japan has drawn China’s ire for supporting Southeast Asian … More »

  • Tokyo, Wall St. shares boosted by Fed rate hike talk
    Tokyo, Wall St. shares boosted by Fed rate hike talk AFP News - 1 hour 32 minutes ago

    Japanese shares pushed sharply higher and Wall Street got a boost Monday by rising expectations of an interest rate increase this year by the US Federal Reserve. The rate hike talk, which came out of the Fed's central banking symposium at the end … More »

  • Yale grad students file petition seeking union certification Associated Press - 1 hour 45 minutes ago

    Yale University graduate students on Monday petitioned the National Labor Relations Board for union recognition, saying they have organized to address concerns surrounding pay and benefits and give themselves ... … More »

  • Dollar rises following uptick in US consumer spending AFP - 2 hours 4 minutes ago

    The dollar rose against the euro, the yen and the pound on Monday as US Commerce Department data showed consumer spending had risen in July. The rise in the dollar also followed a comparatively bullish ... … More »

  • Consumer Stocks That Fueled U.S. Bull Market Remain Mired in Rut Bloomberg - 2 hours 16 minutes ago

    Consumer-discretionary companies, the engine of the seven-year rally in U.S. equities with a gain of more than 400 percent, remain on course for the worst year since the financial crisis even as the American consumer continues to show signs of … More »

  • Rates on US Treasury bills rise at weekly auction Associated Press - 2 hours 24 minutes ago

    Interest rates on short-term Treasury bills rose in Monday's auction, with rates on six-month bills climbing to their highest level since March. The Treasury Department auctioned $40 billion in three-month ... … More »

  • Shell to sell certain Gulf of Mexico assets to EnVen Energy
    Shell to sell certain Gulf of Mexico assets to EnVen Energy Reuters - 2 hours 27 minutes ago

    Houston-based EnVen plans to buy the Brutus/Glider assets, which include a subsea production system, and the deal is expected to close in October. The Brutus/Glider assets have a combined current production estimate of about 25,000 barrels of oil … More »

  • U.S. Venture Firm Aims to Break Corporate Hold On Japan Startups Bloomberg - 2 hours 30 minutes ago

    “We realized we had to create excuses for founders to contact us,” Riney said in an interview at his office near Tokyo Station. Riney opened the Japan fund for 500 Startups, a fixture of Silicon Valley that made its name backing entrepreneurs just … More »

  • Phibro posts 4Q profit Associated Press - 2 hours 33 minutes ago

    On a per-share basis, the Teaneck, New Jersey-based company said it had profit of 38 cents. Earnings, adjusted for non-recurring costs, came to 40 cents per share. The maker of animal health products and ... … More »

  • Wall St. gains as data points to budding economy
    Wall St. gains as data points to budding economy Reuters - 2 hours 37 minutes ago

    Financial and commodity-sector stocks led the S&P 500 higher in a low-volume session on Monday after consumer spending rose for a fourth straight month, pointing to a pick-up in U.S. economic growth. After Fed Chair Janet Yellen said the case for a … More »

  • Oil down 1 percent, pressured by glut, dollar, Nigeria outlook
    Oil down 1 percent, pressured by glut, dollar, Nigeria outlook Reuters - 2 hours 44 minutes ago

    Oil prices settled down more than 1 percent on Monday, snapping two consecutive days of gains, on renewed concerns about an oil glut, a stronger dollar and expectations that Nigerian rebels will stop hampering that country's crude output. … More »

  • Catalent misses 4Q profit forecasts Associated Press - 2 hours 53 minutes ago

    The Somerset, New Jersey-based company said it had net income of 46 cents per share. Earnings, adjusted for one-time gains and costs, came to 52 cents per share. The results missed Wall Street expectations. ... … More »

  • IF Bancorp posts 4Q profit Associated Press - 2 hours 55 minutes ago

    The Watseka, Illinois-based bank said it had earnings of 29 cents per share. The savings and loan holding company posted revenue of $5.5 million in the period. For the year, the company reported profit ... … More »

  • How the Dow Jones industrial average fared on Monday Associated Press - 2 hours 59 minutes ago

    Banks, one of the weakest sectors in the market this year, led stocks higher on Wall Street Monday as traders anticipated that the Federal Reserve could raise interest rates at least once this year. That ... … More »

  • US consumer spending data boosts Wall St. shares AFP - 3 hours ago

    Wall Street registered solid gains Monday on signs of firm US consumer spending and rising expectations that the Federal Reserve will raise interest rates as soon as late September. The banking sector, ... … More »

  • U.S. shares gain, European shares dip on Fed rate hike bets
    U.S. shares gain, European shares dip on Fed rate hike bets Reuters - 3 hours ago

    By Sam Forgione NEW YORK (Reuters) - U.S. stock markets climbed on Monday while European share markets slipped in the wake of comments by top Federal Reserve officials that bolstered expectations for an ... … More »

  • U.S. Stocks Close Near Record High on Economic Data; Oil Slumps Bloomberg - 3 hours ago

    Brazil’s Ibovespa extended the world’s biggest gain this year on speculation President Dilma Rousseff will be permanently removed from office. The monthly jobs report due this Friday may provide more clues on whether policy makers will have room to … More »

  • EU to hand Apple Irish tax bill of $1.1 billion, source says
    EU to hand Apple Irish tax bill of $1.1 billion, source says Reuters - 3 hours ago

    The European Commission will rule against Ireland's tax dealings with Apple (AAPL.O) on Tuesday, two source familiar with the decision told Reuters, one of whom said Dublin would be told to recoup over 1 billion euros in back taxes. The Commission … More »

  • Markets Right Now: Banks lead US stocks higher on rate hopes Associated Press - 3 hours ago

    The latest on developments in global financial markets (all times local): 4:05 p.m. Stocks are closing up on Wall Street Monday, tacking higher after a three-day drop as the financial sector benefited ... … More »

  • Kentucky First Federal posts 4Q profit Associated Press - 3 hours ago

    On a per-share basis, the Frankfort, Kentucky-based company said it had profit of 5 cents. The bank holding company posted revenue of $2.6 million in the period. For the year, the company reported profit ... … More »

 
Recent Quotes
Symbol Price Change % Chg 
Your most recently viewed tickers will automatically show up here if you type a ticker in the "Enter symbol/company" at the bottom of this module.
You need to enable your browser cookies to view your most recent quotes.
 
Sign-in to view quotes in your portfolios.

MARKET MOVERS

  • Most Actives
    Most Actives
    NamePriceChange% Chg
    0.124-0.005-3.88%
    N21.SI
    0.735-0.020-2.65%
    G13.SI
    0.128+0.014+12.28%
    RE4.SI
    0.3550.0000.00%
    E5H.SI
    4.12-0.10-2.37%
    Z74.SI
  • % Gainers
    % Gainers
    NamePriceChange% Chg
    0.355+0.115+47.92%
    BAZ.SI
    0.151+0.024+18.90%
    D79.SI
    0.23+0.03+15.00%
    AWI.SI
    0.475+0.060+14.46%
    588.SI
    0.128+0.014+12.28%
    RE4.SI
  • % Losers
    % Losers
    NamePriceChange% Chg
    0.205-0.105-33.87%
    BCZ.SI
    0.25-0.10-28.57%
    BKX.SI
    0.13-0.05-27.78%
    AYL.SI
    0.165-0.055-25.00%
    BKZ.SI
    0.745-0.130-14.86%
    564.SI

Market Data

  • Currencies
    Currencies
    NamePriceChange% Chg
    1.3591-0.0002-0.01%
    USDSGD=X
    1.5205-0.0001-0.01%
    EURSGD=X
    1.7817+0.0002+0.01%
    GBPSGD=X
    74.9730+0.056+0.07%
    SGDJPY=X
    5.7035+0.0011+0.02%
    SGDHKD=X
    2.97530.000.00%
    SGDMYR=X
    9,752.50390.000.00%
    SGDIDR=X
    4.91430.000.00%
    SGDCNY=X
    1.0294-0.0005-0.05%
    AUDSGD=X
  • Commodities
    Commodities
    NamePriceChange% Chg
    1,326.50-0.60-0.05%
    GCZ16.CMX
    18.83+0.06+0.33%
    SIU16.CMX
    96.93+1.14+1.19%
    ^XAU
    2.08+0.01+0.34%
    HGU16.CMX
    46.99+0.01+0.02%
    CLV16.NYM
  • Bonds
    Bonds
    TreasuryYield (%)Yield Change
    1.18-0.06
    ^FVX
    1.57-0.07
    ^TNX
    2.22-0.08
    ^TYX