Pubmatic, Inc.

PUBM

Services-Computer Programming, Data Processing, Etc.

Mkt Cap

$867.5M

PE

293.08

Debt

Cash

$97.73M

EV

FCF

$57.47M

Market Cap

$867.5M

P/E Ratio

293.08

Debt

Cash

$97.73M

EV

FCF

$57.47M

PubMatic, Inc. provides a cloud infrastructure platform that enables real-time programmatic advertising transactions for Internet content creators and advertisers worldwide. The company's solutions include Openwrap, a header bidding solution that provides custom management tools and performance optimization insights; Openwrap OTT, a prebid-powered unified bidding solution; and Openwrap SDK, an enterprise-grade management tools and analytics. In addition, it offers Ad quality solutions targeting the reduction of security issues, quality issues, and performance issues; Identity Hub, an ID management tool for publishers that leverages specialized technology?infrastructure?to simplify the complex alternative identifier marketplace; pubmatic SSP for publishers and buyers; and connect for publishers and buyers. The company's platform supports an array of ad formats and digital device types, including mobile app, mobile web, desktop, display, video, over-the-top (OTT), connected television, and media. PubMatic, Inc. was incorporated in 2006 and is based in Redwood City, California.

Sector

10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20

DCF

Discounted Cash Flow Valuation of Pubmatic, Inc.

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$57.47M	$74.71M	$95.05M	$118.3M	$143.9M	$171.1M	$198.7M	$225.2M	$248.9M	$268.3M	$281.7M	$2.817B
DCF		$64.97M	$71.87M	$77.78M	$82.29M	$85.07M	$85.89M	$84.65M	$81.37M	$76.26M	$69.63M	$696.3M
Value	$1.476B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth -21%

Earnings Stability -84%

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Over time the ROA has been decreasing indicating a lower marginal ROA with respect to the calculated one, this could impede growth.

Years	12-2019	12-2020	12-2021	12-2022	TTM
Net Margin	0.39%	4.3%	25%	11%	1.2%
ROA	-	8.6%	12%	6.3%	0.65%
ROE	3.3%	3.7%	22%	9.2%	1%

What is the average Net Margin?

The average Net Margin over the past 5 years is +18.07%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is -13.75%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +9.04%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is -5.47%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +15.6%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is -12.81%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Data are missing

The Graham’s stability indicate reliability of earnings, and consideration about the future are more dependable.

Years	12-2019	12-2020	12-2021	12-2022	TTM
Debt FCF	-	-	-	-	-
Debt Equity	-	-	-	-	-
MIN
Graham Stability	-	-	-	100%	100%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is -.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -.

What is the Graham’s Stability?

Graham’s Stability measure stands at 1.00.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Earnings growth has not been increasing in the past years.

Years	12-2019	12-2021	Trend
Revenue	31%	13%	-8.8%
Net Income	300%	-49%	-710%
Stockholders Equity	190%	21%	-600%
FCF	26%	-12%	44%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is -8.82%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -706.53%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is -.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -599.05%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is -.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is +43.77%.