Square Valuation Model: Cash App’s Potential

We believe that Square’s (SQ) Cash App could become a leading global consumer financial services provider. If Cash App can monetize 20% of its US user base at the level of traditional banks today, then with modest growth in its seller business, SQ could return 19% at an annual rate during the next five years, rising from $150 today to $375 per share in 2025.

To foster healthy debate, on Github we have published an extract of our Square valuation model with explanations below. Intentionally, we have not incorporated the potential for Square’s international business, an important call option. Feel free to change variables to battle test our assumptions and share your thoughts with us. We will welcome all questions, feedback, and constructive criticism.

SQ Valuation Extract (2)
Download XLSX • 70KB

Square Valuation: Key Assumptions

  • For simplicity, the valuation extract focuses only on Square’s US opportunity. We delineate other potential growth catalysts in the last section of this piece.

  • Square’s seller business continues to expand, growing transaction-based revenues at a 19% annual rate through 2025.

  • In 2025, Cash App monetizes 20% of its estimated 75 million monthly active users (MAUs), its “primary” MAUs, at the revenue per digital user generated at JP Morgan Chase, Bank of America and Wells Fargo on average in 2019.

  • In 2025, Cash App monetizes another 20% of its estimated 75 million MAUs, its “secondary” MAUs, at half that rate.

  • Square does not monetize the remaining 60% of Cash App’s MAUs.

  • Square Capital, Square’s small business lending arm, increases its originations as a percentage of gross payment volume (GPV) from 2% in 2019 to 4% in 2025.

  • Other Square seller services grow at a 19% compound annual rate, the same rate as transaction-based revenues, through 2025.

Cash App: A Potential Consumer Bank Cash App has evolved considerably since it emerged from a Square hackathon in 2013, as shown below. Today, Cash App offers users banking services such as direct deposit, debit cards, ATM access, a platform to invest in equities and bitcoin, a rewards program, free transfers from the US to the UK, and integration with Square sellers. In the future, we anticipate that Cash App will offer a range of services comparable to that of traditional banks today, including personal loans, credit cards, mortgages and insurance. Ultimately, we believe that Cash App will offer a better and more personalized user experience at a much lower cost than traditional banks. Moreover, as a comprehensive Digital Wallet incorporating Square’s seller ecosystem, Cash App could integrate offline and online commerce, distinguishing it from both traditional and challenger banks.

On average, Wells Fargo, JP Morgan Chase and Bank of America generate roughly $880 in revenue per active digital customer per year. The net interest income tied to a small subset of customers accounts for the majority of this revenue. To approach this rate of monetization, we believe Cash App has to solve three challenges: 1) launching and monetizing new products, 2) becoming the primary consumer financial services provider for users and, 3) perhaps most important, serving higher income demographics. Already, aiming to serve as their primary spending hub, Cash App has incentivized consumers to sign up for direct deposit with significant “Boost” discounts on goods and services as well as lower interest rates on loans. Square could use its seller base as an acquisition channel for new Cash App users by offering its loyalty via Cash App, enabling Square sellers to use Boost as an advertising platform, or facilitating closed-loop transactions between Cash App users and Square seller at lower cost for sellers than standard credit card processing, thus incentivizing sellers to convince more shoppers to transact via Cash App. Cash App also is leveraging innovative marketing strategies to attract new customers across all demographic groups in the US. We describe Cash App’s innovative marketing strategies in one of our previous blogs.

In previous research, we learned that a disproportionate percentage of Google searches early in Cash App’s development were in the southern US, states with high unbanked and underbanked rates. In 2019 and 2020, however, search activity for Cash App in other states picked up significantly, pointing to user growth in higher income demographics. In our view, meeting the three challenges mentioned above, Cash App will increase its average revenue per user by (ARPU) 49% at a compound annual rate during the next five years, from $25 last year to $260 in 2025. From 2016 to 2019, with only two main revenue streams – Instant Deposit and Cash Card – its ARPU increased at an annual rate of 82%, from $2.2 to $25. For reference, private challenger bank Chime generated $100 in revenue per direct deposit customer, per our estimates.

In the chart below, we describe 10 Cash App monetization scenarios and, holding all other assumptions constant, provide our forecasts of their impact on Square’s stock price. We divide Cash App users into three groups: primary Cash App users who monetize at an $880 ARPU (average revenue per user), the same rate on average as bank customers; secondary Cash app users who monetize at half that rate, or $440; and unmonetized users who use only Cash App’s products that are free. We also assume that Cash App’s estimated 75 million monthly active users break down into the three groups in 2025: 20% primary, 20% secondary, and 60% unmonetized, resulting in an average ARPU of $260. The projected share price changes substantially dependent on Cash App’s monetization level. Square’s projected price target depends importantly on the three groups of Cash App monetization. If primary and secondary users each were to monetize at 30% instead of 20%, its price target would approach $500, delivering a 26% compound annual rate of return during the five years ended December 2025. Even if primary and secondary Cash App users were to monetize at only a 10% rate, Square could appreciate at a 10% annual rate to roughly $250 per share in 2025.

Forecasts are inherently limited and cannot be relied upon.

We believe that the network effects associated with Cash App’s peer-to-peer (P2P) payments network have given Square a significant competitive advantage relative to traditional banks and private bank startups. As described in our previous white paper, Cash App’s P2P payments network lowers customer acquisition costs and increases retention rates. For both social media and peer-to-peer payment applications, the utility of the networks increases as an exponential function of the total number of people on the network. The network effects associated with peer-to-peer payments could prove more effective than those that Facebook, Google, and other social media enjoyed 10 to 15 years ago. Importantly, Venmo and Cash App users have a financial incentive to invite their parents and grandparents onto the platforms, an incentive that did not exist when Facebook and Instagram launched. Moreover, to avoid unpleasant interactions months after splitting the costs after a night on the town, family and friends can lure users back to Venmo, Cash App, and other P2P platforms when requesting long delayed repayments.

Square’s Seller Business: A Superior Value Proposition Ten years after launching a revolutionary credit card ‘dongle’ reader, in our view Square still offers sellers the best value proposition. While credit cards have commoditized during the last ten years, Square has focused on enabling businesses to grow with a suite of software services and access to working capital. Like Cash App’s network effects on the consumer side of the equation, software services seem to have increased seller retention as measured by Square’s positive gross profit retention for cohorts measured quarterly and annually since 2012. Moreover, according to a Jefferies