Document:

Social
Media

 

Comparable
Table

 

	Company Name	 	Ticker	 	Price	 	 	Shares
 O/S
	 	 	Market
 Cap.
	 	 	Debt	 	 	Cash	 	 	Enterprise
 Value
	 	 	TTM
 Revenues
	 	 	EV/ TTM
 Revenues
	 	 	TTM
 EBITDA
	 	 	EV / TTM
 EBITDA
	 	 	2019E
 Revenues
	 	 	EV / 2019E
 Revenues
	 	 	2020E
 Revenues
	 	 	EV / 2020E
 Revenues
	 	 	2019E
 EPS
	 	 	2019E
 P/E
	 	 	2020E
 EPS
	 	 	2020E
 P/E
	 	 	DAUs	 	 	EV /
 DAUs
	 	 	MAUs	 	 	EV /
 MAUs
	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Facebook	 	FB	 	 	218.1	 	 	 	2,851,746,531	 	 	 	621,851,848,550	 	 	 	9,130,000,000	 	 	 	52,270,000,000	 	 	 	578,711,848,550	 	 	 	66,530,000,000	 	 	 	8.7	 	 	 	28,450,000,000	 	 	 	20.3	 	 	 	74,800,000,000	 	 	 	7.7	 	 	 	85,790,000,000	 	 	 	6.7	 	 	 	6.41	 	 	 	34.0	 	 	 	9.14	 	 	 	23.9	 	 	 	1,620,000,000	 	 	 	357.23	 	 	 	2,450,000,000	 	 	 	236.21	 	 	breaks out DAUs and MAUs
	The Match Group	 	MTCH	 	 	87.13	 	 	 	279,970,739	 	 	 	24,393,850,489	 	 	 	1,602,628,000	 	 	 	366,447,000	 	 	 	25,630,031,489	 	 	 	1,960,000,000	 	 	 	13.1	 	 	 	652,570,000	 	 	 	39.3	 	 	 	2,060,000,000	 	 	 	12.4	 	 	 	2,420,000,000	 	 	 	10.6	 	 	 	1.80	 	 	 	48.4	 	 	 	1.94	 	 	 	44.9	 	 	 	294,768,000	 	 	 	86.95	 	 	 	294,768,000	 	 	 	86.95	 	 	claims ARPU $0.60
	SNAP	 	SNAP	 	 	17.36	 	 	 	1,399,969,947	 	 	 	24,303,478,280	 	 	 	1,210,000,000	 	 	 	2,260,000,000	 	 	 	23,253,478,280	 	 	 	1,540,000,000	 	 	 	15.1	 	 	 	(957,000,000	)	 	 	(24.3	)	 	 	1,720,000,000	 	 	 	13.5	 	 	 	2,340,000,000	 	 	 	9.9	 	 	 	(0.19	)	 	 	(91.4	)	 	 	0.02	 	 	 	868.0	 	 	 	210,000,000	 	 	 	110.73	 	 	 	210,000,000	 	 	 	110.73	 	 	assuming DAUs = MAUs
	The Meet Group	 	MEET	 	 	5.12	 	 	 	71,709,378	 	 	 	367,152,015	 	 	 	39,830,000	 	 	 	27,490,000	 	 	 	379,492,015	 	 	 	206,590,000	 	 	 	1.8	 	 	 	28,780,000	 	 	 	13.2	 	 	 	211,710,000	 	 	 	1.8	 	 	 	238,130,000	 	 	 	1.6	 	 	 	0.49	 	 	 	10.4	 	 	 	0.62	 	 	 	8.3	 	 	 	5,000,000	 	 	 	75.90	 	 	 	5,000,000	 	 	 	75.90	 	 	assuming DAUs = MAUs
	Twitter	 	TWTR	 	 	32.78	 	 	 	776,356,684	 	 	 	25,448,972,102	 	 	 	2,550,000,000	 	 	 	5,820,000,000	 	 	 	22,178,972,102	 	 	 	3,360,000,000	 	 	 	6.6	 	 	 	772,700,000	 	 	 	28.7	 	 	 	3,450,000,000	 	 	 	6.4	 	 	 	3,970,000,000	 	 	 	5.6	 	 	 	2.39	 	 	 	13.7	 	 	 	2.75	 	 	 	11.9	 	 	 	145,000,000	 	 	 	152.96	 	 	 	145,000,000	 	 	 	152.96	 	 	no longer reports DAUs
	WW International	 	WW	 	 	44.33	 	 	 	67,321,634	 	 	 	2,984,368,035	 	 	 	1,820,000,000	 	 	 	239,160,000	 	 	 	4,565,208,035	 	 	 	1,410,000,000	 	 	 	3.2	 	 	 	353,790,000	 	 	 	12.9	 	 	 	1,410,000,000	 	 	 	3.2	 	 	 	1,470,000,000	 	 	 	3.1	 	 	$	1.74	 	 	 	25.5	 	 	 	2.04	 	 	 	21.7	 	 	 	4,400,000	 	 	 	1,037.55	 	 	 	4,400,000	 	 	 	1,037.55	 	 	assuming DAUs = MAUs
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Median	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	7.6	 	 	 	 	 	 	 	16.8	 	 	 	 	 	 	 	7.1	 	 	 	 	 	 	 	6.2	 	 	 	 	 	 	 	19.6	 	 	 	 	 	 	 	22.8	 	 	 	 	 	 	 	131.8	 	 	 	 	 	 	 	131.8	 	 	 
	Mean	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	8.1	 	 	 	 	 	 	 	15.0	 	 	 	 	 	 	 	7.5	 	 	 	 	 	 	 	6.3	 	 	 	 	 	 	 	6.8	 	 	 	 	 	 	 	163.1	 	 	 	 	 	 	 	303.6	 	 	 	 	 	 	 	283.4	 	 	 

 

Source:
Company reports, Street estimates.FOMO
CORP.

 

Valuation
Analysis

 

	YE22 Daily At Active Users (DAUs):	 	 	 	 	 	 	1,000,000	 	 	 	5,000,000	 	 	 	10,000,000	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Median Multiple:	 	$	131.84	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	25%	 	 	32.96	 	 	 	32,961,160	 	 	 	164,805,798	 	 	 	329,611,597	 
	50%	 	 	65.92	 	 	 	65,922,319	 	 	 	329,611,597	 	 	 	659,223,193	 
	75%	 	 	98.88	 	 	 	98,883,479	 	 	 	494,417,395	 	 	 	988,834,790	 
	100%	 	 	131.84	 	 	 	131,844,639	 	 	 	659,223,193	 	 	 	1,318,446,386	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Discount Rate (WACC):	 	 	50	%	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	NPV (01/2020):	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	25%	 	 	32.96	 	 	 	9,766,270	 	 	 	48,831,348	 	 	 	97,662,695	 
	50%	 	 	65.92	 	 	 	19,532,539	 	 	 	97,662,695	 	 	 	195,325,391	 
	75%	 	 	98.88	 	 	 	29,298,809	 	 	 	146,494,043	 	 	 	292,988,086	 
	100%	 	 	131.84	 	 	 	39,065,078	 	 	 	195,325,391	 	 	 	390,650,781	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Diluted shares:	 	 	DAU
                                         Median	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	2,152,723,775	 	 	25	%	 	 	0.0045	 	 	 	0.0227	 	 	 	0.0454	 
	 	 	 	50	%	 	 	0.0091	 	 	$	0.045	 	 	 	0.0907	 
	 	 	 	75	%	 	 	0.0136	 	 	$	0.068	 	 	 	0.1361	 
	 	 	 	100	%	 	 	0.0181	 	 	 	0.0907	 	 	 	0.1815	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	6,000,000,000	 	 	25	%	 	 	0.0016	 	 	 	0.0081	 	 	 	0.0163	 
	 	 	 	50	%	 	 	0.0033	 	 	$	0.016	 	 	 	0.0326	 
	 	 	 	75	%	 	 	0.0049	 	 	$	0.024	 	 	 	0.0488	 
	 	 	 	100	%	 	 	0.0065	 	 	 	0.0326	 	 	 	0.0651	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	10,000,000,000	 	 	25	%	 	 	0.0010	 	 	 	0.0049	 	 	 	0.0098	 
	 	 	 	50	%	 	 	0.0020	 	 	$	0.010	 	 	 	0.0195	 
	 	 	 	75	%	 	 	0.0029	 	 	$	0.015	 	 	 	0.0293	 
	 	 	 	100	%	 	 	0.0039	 	 	 	0.0195	 	 	 	0.0391FOMO
CORP.

 

Summary
2020 Budget

 

		 	Jan	 	 	Feb	 	 	Mar	 	 	Apr	 	 	May	 	 	Jun	 	 	Jul	 	 	Aug	 	 	Sep	 	 	Oct	 	 	Nov	 	 	Dec	 	 	Annual

 Total	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Accounting	 	 	2,000	 	 	 	1,000	 	 	 	 	 	 	 	 	 	 	 	2,000	 	 	 	 	 	 	 	 	 	 	 	2,000	 	 	 	 	 	 	 	 	 	 	 	2,000	 	 	 	 	 	 	 	9,000	 	 	books and tax returns
	Amex	 	 	2,000	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	2,000	 	 	misc. expenses outstanding
	Audit	 	 	3,750	 	 	 	 	 	 	 	3,750	 	 	 	 	 	 	 	2,000	 	 	 	 	 	 	 	 	 	 	 	2,000	 	 	 	 	 	 	 	 	 	 	 	2,000	 	 	 	 	 	 	 	13,500	 	 	Boyle CPA
	Doty Scott Catchup	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	6,000	 	 	need to find out his exact invoice and settle this out
	FOMO website	 	 	1,500	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	2,050	 	 	need to build a proper corporate website
	Internet/Cell/Mailing/Supplies	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	400	 	 	 	4,800	 	 	 
	FINRA (name ticker change)	 	 	1,100	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,100	 	 	 
	FINRA (reverse split)	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,100	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,100	 	 	 
	Franchise Tax Bureau CA	 	 	 	 	 	 	 	 	 	 	 	 	 	 	800	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	800	 	 	2020 annual corporate fee due 4/15
	Kanab Admin/Development	 	 	500	 	 	 	500	 	 	 	500	 	 	 	750	 	 	 	750	 	 	 	750	 	 	 	1,250	 	 	 	1,250	 	 	 	1,250	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	15,000	 	 	$10/hour outsourced to Markup Designs
	Kanab apps (IOS/Android)	 	 	7,000	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	7,000	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	14,000	 	 	150 days to complete
	Kanab friend rec engine	 	 	1,200	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,200	 	 	by 1/31
	Kanab hosting	 	 	100	 	 	 	200	 	 	 	300	 	 	 	400	 	 	 	500	 	 	 	600	 	 	 	700	 	 	 	800	 	 	 	900	 	 	 	1,000	 	 	 	1,100	 	 	 	1,200	 	 	 	7,800	 	 	ramps up as subscribers and users grow
	Kanab marketplace	 	 	1,500	 	 	 	 	 	 	 	1,500	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	3,000	 	 	60 days
	Kanab SEO Social optimization	 	 	1,250	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	12,250	 	 	250 initial setup fee, hit all major social platforms
	Kanab advertising deployment	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	5,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	10,000	 	 	wait until desktop and apps done and traffic exists to monetize
	SEC counsel	 	 	5,000	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	32,500	 	 	Fred Lehrer all you can eat
	Cannabis counsel (corporate)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	5,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	13,000	 	 	 
	M2 (PR and XBRL hosting)	 	 	1,000	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,695	 	 	 	1,695	 	 	 	1,695	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	6,085	 	 	hosts PR and does XBRL
	Shared office (Coworking)	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	125	 	 	 	1,500	 	 	 
	Payroll	 	 	7,500	 	 	 	7,500	 	 	 	7,500	 	 	 	7,500	 	 	 	7,500	 	 	 	7,500	 	 	 	12,500	 	 	 	12,500	 	 	 	12,500	 	 	 	12,500	 	 	 	12,500	 	 	 	12,500	 	 	 	120,000	 	 	budgeting adding 1-2 10-99's in July
	Press releases	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	12,000	 	 	4 per month GlobeNewswire (through M2)
	Shoutouts for Kanab	 	 	-	 	 	 	500	 	 	 	750	 	 	 	1,000	 	 	 	1,250	 	 	 	1,500	 	 	 	1,750	 	 	 	2,000	 	 	 	2,250	 	 	 	2,500	 	 	 	2,750	 	 	 	3,000	 	 	 	19,250	 	 	celebrities at Cameo.com
	SOS of CA	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	100	 	 	 	1,200	 	 	amendments, fees
	SSL/encryption	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	250	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	250	 	 	for Kanab and corporate site
	TA	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	12,000	 	 	includes monthly DWAC
	T&E	 	 	 	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	2,500	 	 	 	27,500	 	 	need to hit the road to pitch the site to dispensaries promoters
    and funders, also go to India to meet programmers
	Unexpected expenses	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	1,000	 	 	 	12,000	 	 	 
	Daymak	 	 	1,700	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,700	 	 	they sent an eBike to former 2050 lawyer to cleanup $4k invoice,
    overdue
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	TOTAL	 	$	41,725	 	 	$	20,375	 	 	$	24,975	 	 	$	26,125	 	 	$	25,675	 	 	$	30,720	 	 	$	34,920	 	 	$	33,920	 	 	$	28,575	 	 	$	30,175	 	 	$	34,525	 	 	$	30,875	 	 	$	362,585	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	1	Q20	 	$	87,075	 	 	 	 	 	 	 	2	Q20	 	$	82,520	 	 	 	 	 	 	 	3	Q20	 	$	97,415	 	 	 	 	 	 	 	4	Q20	 	$	95,575	 	 	 	 	 	 	 

 

	Total Annual Budget	 	 	362,585	 
	Estimated Quarterly	 	 	90,646

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00303-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00303-of-00352.parquet"}], [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00303-of-00352.parquet"}]]