Category: 3. Business

  • Digital lender Nubank posts Q3 income beat, record profitability – Reuters

    1. Digital lender Nubank posts Q3 income beat, record profitability  Reuters
    2. Nu Holdings Ltd. Reports Third Quarter 2025 Financial Results  Business Wire
    3. NuBank stock gains after Q3 earnings, revenue beat on strong customer base  MSN
    4. $NU Earnings Preview: Recent $NU Insider Trading, Hedge Fund Activity, and More  Quiver Quantitative
    5. Is Nu Holdings Stock a Smart Buy Before Q3 Earnings Report?  Yahoo Finance

    Continue Reading

  • Exclusive: China’s securities regulatory chief seeks approval to step down, sources say – Reuters

    1. Exclusive: China’s securities regulatory chief seeks approval to step down, sources say  Reuters
    2. China’s market regulator appears in public after resignation report  South China Morning Post
    3. Chinese Market Faces Uncertainty as Securities Regulatory Chief Looks to Step Down  The Diplomatic Insight
    4. China’s securities regulatory chief seeks approval to step down, sources say  The Standard (HK)

    Continue Reading

  • Samsung Electronics Hosts Silicon Valley Future Wireless Summit 2025 – Samsung Global Newsroom

    Samsung Electronics Hosts Silicon Valley Future Wireless Summit 2025 – Samsung Global Newsroom

    Samsung Electronics today hosted the Silicon Valley Future Wireless Summit 2025 in Mountain View, California under the theme “Unlocking New Possibilities with AI-Centric Networks.”

    The summit attracted approximately 100 distinguished participants, including representatives from major telecommunications operators, manufacturers, government agencies and academia. Following the official launch of 6G standardization discussions by the 3rd Generation Partnership Project (3GPP) in June, the industry has shifted its focus toward developing next-generation technologies that integrate AI into 6G communications. Samsung demonstrated its leadership in future communication technology at the event, unveiling achievements in AI-native technologies deployed in actual systems.

    “We are focusing on integrating AI into communication systems to maximize user experience and network operational efficiency,” said JinGuk Jeong, Executive Vice President and Head of the Advanced Communications Research Center at Samsung Research. “Through the Silicon Valley Future Wireless Summit, we will expand collaboration with the telecommunications industry and continue our efforts to advance next-generation communication technology.”

    AI-Driven Innovation in Wireless Communications, With Full-Scale AI-RAN Technology Validation

    The summit commenced with keynote presentations from telecommunications industry experts, followed by three main sessions: “New AI-Driven Services,” “AI Radio Innovation” and “AI Network Innovation,” along with technology demonstrations. Each session included a lecture on the topic, as well as panel discussions that facilitated dynamic exchanges between participants through Q&A sessions and active debates.

    The “New AI-Driven Services” session focused on new wireless network services enabled by AI technology. The session came within the context of the industry having reached a consensus on the potential for AR∙XR and Integrated Sensing and Communication (ISAC), among others.

    The “AI Radio Innovation” session covered the latest developments in AI-RAN and wireless network performance optimization through AI. Furthermore, active discussions were held on AI-RAN as a core technology for 6G communications.

    The “AI Network Innovation” session featured in-depth discussions on the various impacts of AI-native communication technology extending from wireless networks to wired networks and servers. Participants learned how AI will be utilized in network automation, resource management optimization and predictive maintenance to maximize network operational efficiency.

    The technology demonstration session that closed out the day showcased AI-RAN technology jointly developed by Samsung and its partners. Attendees showed particular interest in the validation results demonstrating how base station communication equipment with AI-RAN autonomously makes determinations and adjustments to optimize network quality.

    Leading the Development of AI-Native Next-Generation Communications Through Global Partnerships

    Samsung is expanding its collaboration on 6G and AI-native communication technology with global partners, including telecommunications carriers, research institutes and consortia.

    This year, the company has initiated collaboration with domestic carriers in Korea like KT — as well as global companies and research institutes such as SoftBank and KDDI Research — to enhance future communication quality. It is also participating in the Verizon 6G Innovation Forum, a global consortium leading the way in 6G technology development and commercialization.

    Going forward, Samsung plans to further strengthen collaboration with global partners and continue research on the convergence of AI and communications technology to solidify its leadership in next-generation communications technology.

    Continue Reading

  • Warner Bros Discovery amends CEO Zaslav's contract amid strategic review – Reuters

    1. Warner Bros Discovery amends CEO Zaslav’s contract amid strategic review  Reuters
    2. Exclusive: Comcast hires bankers to explore bid for Warner Bros Discovery  Reuters
    3. Read Paramount’s argument for why its WBD buyout offer is superior to splitting the company  CNBC
    4. Ross Gerber Reacts to WSJ Report on Bids for Warner Bros.  MarketScreener
    5. John Malone Weighs the ‘Aggressive Bidders’ in Warner Bros. Sale: ‘They Each Are Seeing a Different Elephant’  TheWrap

    Continue Reading

  • Asian Growth Companies With High Insider Ownership In November 2025

    Asian Growth Companies With High Insider Ownership In November 2025

    As global markets face volatility, particularly in the technology sector, Asian markets have shown resilience with Chinese indices reaching new highs amid easing trade tensions. In this environment, growth companies with high insider ownership can be appealing as they often indicate strong confidence from those who know the business best and may offer stability amidst broader market fluctuations.

    Name

    Insider Ownership

    Earnings Growth

    Streamax Technology (SZSE:002970)

    32.5%

    33.1%

    Seers Technology (KOSDAQ:A458870)

    33.9%

    84.6%

    Novoray (SHSE:688300)

    23.6%

    31.4%

    M31 Technology (TPEX:6643)

    26.3%

    117.3%

    Loadstar Capital K.K (TSE:3482)

    31%

    23.6%

    Laopu Gold (SEHK:6181)

    34.8%

    34.3%

    J&V Energy Technology (TWSE:6869)

    17.5%

    24.9%

    Gold Circuit Electronics (TWSE:2368)

    31.4%

    35.2%

    Fulin Precision (SZSE:300432)

    11.6%

    55.2%

    Ascentage Pharma Group International (SEHK:6855)

    12.8%

    56.2%

    Click here to see the full list of 627 stocks from our Fast Growing Asian Companies With High Insider Ownership screener.

    We’ll examine a selection from our screener results.

    Simply Wall St Growth Rating: ★★★★★☆

    Overview: Beijing Fourth Paradigm Technology Co., Ltd. is an investment holding company offering platform-centric artificial intelligence solutions in China, with a market cap of HK$27.53 billion.

    Operations: The company’s revenue is primarily derived from three segments: Sagegpt Aigs Services (CN¥505.70 million), 4ParadigmSage AI Platform (CN¥4.57 billion), and Shift Intelligent Solutions (CN¥940.30 million).

    Insider Ownership: 20.5%

    Earnings Growth Forecast: 110.3% p.a.

    Beijing Fourth Paradigm Technology has shown significant revenue growth, with a 26.7% annual forecast surpassing the Hong Kong market’s average. Recent partnerships, like its strategic alliance with Solowin Holdings for blockchain compliance solutions, highlight its innovative edge. Despite a net loss reduction to CNY 66.97 million and a follow-on equity offering raising HK$1.31 billion, insider ownership remains high without substantial recent buying or selling activity reported in the last three months.

    SEHK:6682 Ownership Breakdown as at Nov 2025

    Simply Wall St Growth Rating: ★★★★★☆

    Overview: InnoCare Pharma Limited is a biopharmaceutical company focused on discovering, developing, and commercializing drugs for cancer and autoimmune diseases in China, with a market cap of HK$28.93 billion.

    Continue Reading

  • UCB’s Bimzelx and AbbVie’s Rinvoq Lead in EU5 Psoriatic

    UCB’s Bimzelx and AbbVie’s Rinvoq Lead in EU5 Psoriatic

    Exton, PA, Nov. 13, 2025 (GLOBE NEWSWIRE) — The 2025 Market Dynamix™: Psoriatic Arthritis and Ankylosing Spondylitis/Non-Radiographic Axial Spondyloarthritis (EU5) studies from Spherix Global Insights reveal a rapidly evolving treatment landscape, as rheumatologists expand use of next-generation IL-17 and JAK inhibitors while preparing for the arrival of new oral and multi-pathway agents.

    Across both psoriatic arthritis (PsA) and axial spondyloarthritis (axSpA), the IL-17A/F pathway, targeted by UCB’s Bimzelx (bimekizumab), continues to gain ground, with EU5 rheumatologists rating it the most efficacious IL-17 mechanism. Recent prescription trends show accelerating uptake, with Bimzelx’s recent prescription share doubling its overall current share – a signal of imminent further growth. Across PsA, ankylosing spondylitis (AS), and non-radiographic axial spondyloarthritis (nr-axSpA), Bimzelx is steadily narrowing the gap with Novartis’ Cosentyx (secukinumab) and Eli Lilly’s Taltz (ixekizumab), supported by perceptions of superior efficacy across both joint and skin domains via dual cytokine inhibition.

    AbbVie’s Rinvoq (upadacitinib) remains the leading JAK inhibitor across all three indications, maintaining strong growth despite persistent safety concerns tied to the JAK class. Rheumatologists across the EU5 report earlier use of Rinvoq following TNF failure and perceive it as the most versatile oral option currently available.

    Johnson & Johnson’s Tremfya (guselkumab) remains the most recognized IL-23, bolstered by recent evidence confirming its ability to inhibit structural joint damage, a differentiator that reinforces its long-term positioning.

    Beyond established mechanisms, attention is turning toward the broader PsA pipeline, where enthusiasm is strongest for Bristol Myers Squibb’s Sotyktu (deucravacitinib, TYK2), viewed as the most promising upcoming oral agent with broad reach potential. EU5 rheumatologists estimate one in five PsA patients could be appropriate candidates upon approval, with most anticipating use within six months of launch. If approved, Sotyktu is expected to compete directly with existing oral agents such as Rinvoq, Xeljanz, and Otezla.

    Rheumatologists also report growing awareness of Johnson & Johnson’s oral IL-23 candidate icotrokinra, which has attracted interest for potentially extending IL-23 class efficacy into a convenient, oral format.

    In axSpA, familiarity remains highest for established oral agents like Jyseleca (filgotinib), but excitement is building around MoonLake’s sonelokimab, a tri-specific IL-17A/F nanobody expected to deliver deeper efficacy in difficult-to-treat patients.

    Looking forward, nearly all EU5 specialists expect emerging mechanisms to significantly reshape practice within five years, led by expanding IL-17, IL-23, and TYK2 use. Rheumatologists continue to emphasize demand for oral, once-daily options and simplified regimens that improve patient adherence and system efficiency.

    About Market Dynamix™

    Market Dynamix™ is an independent, data-driven service focused on understanding the evolving dynamics of specialty markets poised for disruption. Leveraging quantitative and qualitative research, the service evaluates current treatment approaches, unmet needs, and likely impact of pipeline agents over a three-to-five-year horizon.

    About Spherix Global Insights  

    Spherix is a leading independent market intelligence and advisory firm that delivers commercial value to the global life sciences industry, across the brand lifecycle.  

    The seasoned team of Spherix experts provides an unbiased and holistic view of the landscape within rapidly evolving specialty markets, including dermatology, gastroenterology, rheumatology, nephrology, neurology, ophthalmology, and hematology. Spherix clients stay ahead of the curve with the perspective of the extensive Spherix Physician Community.  

    As a trusted advisor and industry thought leader, Spherix’s unparalleled market insights and advisory services empower clients to make better decisions and unlock opportunities for growth.  

    To learn more about Spherix Global Insights, visit spherixglobalinsights.com or connect through LinkedIn.   

    For more details on Spherix’s primary market research reports and interactive dashboard offerings, visit or register here: https://clientportal.spherixglobalinsights.com  

    Spherix Global Insights Contacts  

    Lynn Price, Rheumatology Franchise Head

    lynn.price@spherixglobalinsights.com

    NOTICE: All company, brand or product names in this press release are trademarks of their respective holders. The findings and opinions expressed within are based on Spherix Global Insight’s analysis and do not imply a relationship with or endorsement of the companies or brands mentioned in this press release. 

                

    Continue Reading

  • UNDER ARMOUR EXPANDS FISCAL 2025 RESTRUCTURING PLAN AND RAISES FISCAL 2026 ADJUSTED OPERATING INCOME OUTLOOK TO $95 MILLION TO $110 MILLION

    UNDER ARMOUR EXPANDS FISCAL 2025 RESTRUCTURING PLAN AND RAISES FISCAL 2026 ADJUSTED OPERATING INCOME OUTLOOK TO $95 MILLION TO $110 MILLION

    BALTIMORE, Nov. 13, 2025 /PRNewswire/ — Under Armour, Inc. (NYSE: UAA, UA) today announced the expansion of its previously disclosed fiscal 2025 restructuring plan and increased its fiscal 2026 adjusted operating income outlook.

    Expansion of Fiscal 2025 Restructuring Plan

    Previously, the company anticipated incurring up to $160 million in pre-tax restructuring and related charges in connection with its fiscal 2025 restructuring plan. Following further review, Under Armour’s Board of Directors has approved an additional $95 million in restructuring actions, the primary benefits of which will be realized in future periods. This includes the separation of the Curry Brand from Under Armour, further contract terminations, incremental asset impairments, and additional employee severance and benefits costs.

    The company estimates that its total global basketball business, including Curry Brand, will approximate $100 million to $120 million in revenue for fiscal 2026. In connection with the separation of the Curry Brand, the company does not anticipate a significant effect on its consolidated financial results or profitability.

    The expansion of the restructuring and transformation plan brings the total estimated restructuring and related charges to up to $255 million, consisting of:

    • Up to $107 million in cash-related charges, consisting of approximately $34 million in employee severance and benefits costs, and $73 million related to various transformational initiatives.
    • Up to $148 million in non-cash charges, consisting of approximately $7 million in employee severance and benefits costs, and $141 million in contract terminations, facility, software, and other asset-related charges and impairments.

    As of September 30, 2025, Under Armour had incurred approximately $147 million of restructuring and related charges ($82 million cash; $65 million non-cash). The plan is expected to be substantially complete by the end of fiscal year 2026.

    Updated Fiscal 2026 Outlook

    Under Armour is raising its fiscal 2026 adjusted operating income outlook, provided on November 6, reflecting the expected financial benefits of the company’s expanded restructuring and transformation initiatives and ongoing operational efficiency improvements. On a GAAP-basis, the company now expects an operating loss of $56 million to $71 million versus its previous expectation of operating income of $19 million to $34 million. Adjusted operating income is now expected to reach $95 million to $110 million, compared to the prior range of $90 million to $105 million. All other components of the company’s outlook remain unchanged.

    Non-GAAP Financial Information

    This press release discusses the company’s “adjusted” forward-looking estimates for the fiscal year ending March 31, 2026. Management believes this information is valuable for investors seeking to compare the company’s operational results across different periods, as it provides clearer insight into its underlying performance by excluding these impacts. Adjusted financial measures exclude the effects of the company’s fiscal year 2025 restructuring plan, its associated charges, and related tax effects. Management states these adjustments are not essential to the company’s core operations. The reconciliation of non-GAAP figures to the most directly comparable GAAP financial measure is included in the supplemental financial information accompanying this release. These supplemental non-GAAP financial measures should not be viewed in isolation; they should be considered alongside the company’s reported results prepared in accordance with GAAP. Additionally, the company’s non-GAAP financial information may not be comparable to similar measures reported by other companies.

    About Under Armour, Inc.

    Under Armour, Inc., headquartered in Baltimore, Maryland, is a leading inventor, marketer, and distributor of branded athletic performance apparel, footwear, and accessories. Designed to empower human performance, Under Armour’s innovative products and experiences are engineered to make athletes better. For further information, please visit http://about.underarmour.com. 

    Forward-Looking Statements

    Some of the statements contained in this press release constitute forward-looking statements. Forward-looking statements relate to expectations, beliefs, projections, plans and strategies, anticipated events or trends, and similar expressions concerning matters that are not historical facts, such as statements regarding our share repurchase program, future financial condition or results of operations, growth prospects and strategies, potential restructuring efforts (including the scope, anticipated charges and costs, the timing of these measures, and the anticipated benefits of our restructuring initiatives), expectations related to promotional activities, freight, product cost pressures, foreign currency effects, the impact of global economic conditions including changes in trade policy and inflation on our results of operations, liquidity and use of capital resources, the development and introduction of new products, the execution of marketing strategies, benefits from significant investments, and impacts from litigation or other proceedings. In many cases, you can identify forward-looking statements by terms such as “may,” “will,” “could,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “outlook,” “potential,” or the negative of these terms or other comparable terminology. The forward-looking statements in this press release reflect our current views about future events. They are subject to risks, uncertainties, assumptions, and changes in circumstances that may cause events or our actual activities or results to differ significantly from those expressed in any forward-looking statement. Although we believe the expectations reflected in the forward-looking statements are reasonable, they are inherently uncertain. We cannot guarantee future events, results, actions, activity levels, performance, or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. Several important factors could cause actual results to differ materially from those indicated by these forward-looking statements, including, but not limited to: changes in general economic or market conditions (such as rising inflation and potential impacts of changes and uncertainties related to government fiscal, monetary, tax and trade policies) that could influence overall consumer spending or our industry; the impact of global events beyond our control, including military conflicts; and the effects of changes in the global trade environment, such as the imposition of new tariffs and countermeasures thereto, on our profitability; increased competition that may cause us to lose market share, lower product prices or significantly increase marketing efforts; fluctuations in the costs of raw materials and commodities we use in our products and supply chain (including labor); our ability to successfully execute our long-term strategies; our ability to effectively drive operational efficiency in our business; changes in the financial health of our customers; our ability to effectively develop and launch new, innovative, and updated products; our ability to accurately forecast consumer preferences and demand for our products and to effectively manage our inventory; our ability to successfully execute any restructuring plans and achieve expected benefits; loss of key customers, suppliers, or manufacturers; our ability to further expand our business globally and drive brand awareness and consumer acceptance of our products in other countries; our ability to manage the increasingly complex operations of our global business; our ability to effectively market and maintain a positive brand image; our ability to successfully manage or achieve expected outcomes from significant transactions and investments; our ability to attract key talent and retain the services of our senior management and other key employees; our ability to effectively meet regulatory requirements and stakeholder expectations with respect to sustainability and social matters; the availability, integration and effective operation of information systems and other technology, as well as any potential interruption of such systems or technology; any disruptions, delays or deficiencies in the design, implementation, or application of our global operating and financial reporting information technology system; our ability to access capital and financing required to manage our business on terms acceptable to us; our ability to accurately anticipate and respond to seasonal or quarterly fluctuations in our operating results; risks related to foreign currency exchange rate fluctuations; our ability to comply with existing trade and other regulations; risks related to data security or privacy breaches; the impact of global or regional public health emergencies on our industry and our business, financial condition and results of operations, including impacts on the global supply chain; and our potential exposure to and the financial impact of litigation and other proceedings. The forward-looking statements here reflect our views and assumptions only as of the date of this press release. We undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect unanticipated events.

    UNDER ARMOUR, INC.
    Outlook for the Year Ending March 31, 2026
    (Unaudited; in millions)

    The table below reconciles the company’s condensed consolidated statement of operations, in accordance with GAAP, to specific adjusted non-GAAP financial measures discussed in this press release. For further information regarding the company’s use of non-GAAP financial measures, see “Non-GAAP Financial Information” above.

    ADJUSTED OPERATING INCOME (LOSS) RECONCILIATION

     


    Year Ending March 31, 2026


    Low end of estimate


    High end of estimate

    GAAP income (loss) from operations

    $                                 (71)


    $                                 (56)

    Add: Impact of charges under 2025 restructuring plan

    166


    166

    Adjusted income from operations

    $                                  95


    $                                110

    SOURCE Under Armour, Inc.

    Continue Reading

  • UNDER ARMOUR AND STEPHEN CURRY AGREE TO CURRY BRAND SEPARATION

    UNDER ARMOUR AND STEPHEN CURRY AGREE TO CURRY BRAND SEPARATION

    Under Armour to Focus on Core Brand Comeback 

    BALTIMORE, Nov. 13, 2025 /PRNewswire/ — Under Armour, Inc. (NYSE: UAA, UA) and Stephen Curry today announced plans to separate Curry Brand from Under Armour, ending a partnership that has redefined performance product and athlete-led storytelling for more than a decade. Under Armour, with a disciplined focus on its namesake brand, will develop new UA Basketball products and continue to support athletes and programs across every level of the game. 

    Under the separation, Curry will become independent of Under Armour. UA will release the Curry 13 – the final Curry Brand x Under Armour shoe – in February 2026 as planned, with additional colorways and apparel collections available through October 2026.

    “It’s been an incredible privilege to work with Stephen, who as President of Curry Brand has been much more than an ambassador – he’s become a thoughtful and strategic business leader,” said Kevin Plank, Founder and CEO of Under Armour. “Together with our teammates, he helped build something rare: a brand with credibility, community impact, and product that performs at the highest level. For Under Armour, this moment is about discipline and focus on the core UA brand during a critical stage of our turnaround. And for Stephen, it’s the right moment to let what we created evolve on his terms. We’ll always be grateful for what he’s brought to the UA team.” 

    Launched in 2020 as an extension of Stephen Curry’s longtime partnership with Under Armour, Curry Brand has combined performance innovation with community investments – especially in youth sports and underfunded basketball programs – while serving as a global platform for both parties’ on and off-court values. Through this partnership, Under Armour expanded its Project Rampart youth sports and education initiative to Oakland, and it will continue to support those efforts. 

    “Under Armour believed in me early in my career and gave me the space to build something much bigger and more impactful than a shoe. I’ll always be grateful for that.” said Stephen Curry. “Curry Brand was created to change the game for good and over the past 5 years, we successfully changed the game for kids, for communities, and for basketball. What Curry Brand stands for, what I stand for and my commitment to that mission will never change, it’s only growing stronger. I’m excited for a future that’s focused on aggressive growth with a continued commitment to keep showing up for the next generation.” 

    “This move lets two strong teams do what they do best,” Plank added. “Under Armour is focused on product innovation and performance for athletes at every level. Curry Brand gets the independence to determine its own future. That’s good for Stephen and good for UA.” 

    About Under Armour, Inc.

    Under Armour, Inc., headquartered in Baltimore, Maryland, is a leading inventor, marketer, and distributor of branded athletic performance apparel, footwear, and accessories. Designed to empower human performance, Under Armour’s innovative products and experiences are engineered to make athletes better. For further information, please visit http://about.underarmour.com.

    SOURCE Under Armour, Inc.

    Continue Reading

  • Fitch Places Baytex on Rating Watch Negative Following Announced Sale of U.S. Assets – Fitch Ratings

    1. Fitch Places Baytex on Rating Watch Negative Following Announced Sale of U.S. Assets  Fitch Ratings
    2. Baytex Energy’s Bold Move: What’s Next?  StocksToTrade
    3. An undisclosed buyer entered into a definitive agreement to acquire U.S. Eagle Ford Assets of Baytex Energy Corp. for $2.3 billion.  MarketScreener
    4. Baytex Energy (BTE) Reaches New Heights with $2.3B Eagle Ford Sa  GuruFocus
    5. BMO upgrades Baytex to outperform on Clearwater strength, lower costs  TradingView

    Continue Reading

  • An Intrinsic Calculation For Webjet Group Limited (ASX:WJL) Suggests It’s 48% Undervalued

    An Intrinsic Calculation For Webjet Group Limited (ASX:WJL) Suggests It’s 48% Undervalued

    • Using the 2 Stage Free Cash Flow to Equity, Webjet Group fair value estimate is AU$1.39

    • Webjet Group’s AU$0.72 share price signals that it might be 48% undervalued

    • The AU$1.02 analyst price target for WJL is 26% less than our estimate of fair value

    Does the November share price for Webjet Group Limited (ASX:WJL) reflect what it’s really worth? Today, we will estimate the stock’s intrinsic value by projecting its future cash flows and then discounting them to today’s value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Believe it or not, it’s not too difficult to follow, as you’ll see from our example!

    We generally believe that a company’s value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

    AI is about to change healthcare. These 20 stocks are working on everything from early diagnostics to drug discovery. The best part – they are all under $10bn in marketcap – there is still time to get in early.

    We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren’t available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

    Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

    2026

    2027

    2028

    2029

    2030

    2031

    2032

    2033

    2034

    2035

    Levered FCF (A$, Millions)

    AU$6.80m

    AU$20.8m

    AU$23.6m

    AU$25.8m

    AU$27.7m

    AU$29.4m

    AU$30.9m

    AU$32.4m

    AU$33.8m

    AU$35.1m

    Growth Rate Estimate Source

    Analyst x3

    Analyst x3

    Analyst x3

    Est @ 9.08%

    Est @ 7.35%

    Est @ 6.13%

    Est @ 5.28%

    Est @ 4.69%

    Est @ 4.27%

    Est @ 3.98%

    Present Value (A$, Millions) Discounted @ 7.8%

    AU$6.3

    AU$17.9

    AU$18.8

    AU$19.1

    AU$19.0

    AU$18.7

    AU$18.2

    AU$17.7

    AU$17.1

    AU$16.5

    (“Est” = FCF growth rate estimated by Simply Wall St)
    Present Value of 10-year Cash Flow (PVCF) = AU$169m

    Continue Reading