Equity valuation : Netflix Inc













(TXLW\9DOXDWLRQ

1HWIOL[,QF





5LFDUGR$XJXVWR)RUMD0DFHGRGH&DUYDOKR

6WXGHQW1XPEHU

,QVWUXFWRU-RVp&DUORV7XGHOD0DUWLQV







UG

_0DUFK





'LVVHUWDWLRQVXEPLWWHGLQSDUWLDOIXOILOOPHQWRIUHTXLUHPHQWVIRUWKHGHJUHHRI06FLQ %XVLQHVV$GPLQLVWUDWLRQ0DMRULQ&RUSRUDWH)LQDQFHDWWKH8QLYHUVLGDGH&DWyOLFD 3RUWXJXHVDUG_{RI0DUFK}





1



+LJK JURZWK RXWORRN KLQJLQJ WR

JOREDOH[SDQVLRQIURPVXEVLQFUHDVH

1HWIOL[,QFLVDSURYLGHURI,QWHUQHW7HOHYLVLRQ1HWZRUN FXUUHQWO\ ZLWK RYHU  PLOOLRQ VWUHDPLQJ PHPEHUV ZRUOGZLGH 692' LV DQ LQGXVWU\ JRLQJ WKURXJK D IDVW JURZWKSURFHVVDVWKH\KDYHUHDFKHGRIFRQVXPHUV JURZLQJ  LQ WKH ODVW WZR \HDUV LQ WKH 8QLWHG 6WDWHV1HWIOL[¶V\HDUUHYHDOHGWREHWKHERRP\HDUIRUWKH $PHULFDQILUPDVWKHSULFHRIWKHVKDUHLQFUHDVHG DQG WKH QXPEHU RI VXEVFULEHUV ZRUOGZLGH LQFUHDVHG E\ 0LOOLRQLQDEVROXWHWHUPV$GGLQJWRWKLV5HHG +DVWLQJVFRPSDQ\¶V&(2UHYHDOHGLWVSODQVWRH[SDQG WKH VHUYLFH ZRUOGZLGH LQYHVWLQJ LQ WKH LGHD WKDW WKHLU UHYHQXHV FRPH IURP WKH QXPEHU RI VXEVFULEHUV VR IROORZLQJWKHFRQFHSWRIDQHFRQRP\RIVXEVFULEHUVWKH\ QHHG WR LQFUHDVH LWV PDUNHW VL]H DV RQH RI WKH PDLQ DGYDQWDJHVRIWKLVFRPSDQ\UHOLHVRQWKHKLJKHURSHUDWLQJ PDUJLQVZKHQFRPSDUHGWRWKHVHFWRUVRWKH\FDQVXVWDLQ WKHLQFUHDVHLQWKHQXPEHURIFOLHQWV,I1HWIOL[DFKLHYHV WKLVVFHQDULRLWVIXWXUHORRNVEULJKWDOWKRXJK1HWIOL[LV LQYHVWLQJKXJHTXDQWLWLHVRIPRQH\LQQHZPDUNHWVVRLW¶V DOPRVWLPSRVVLEOHWRIXOO\SUHGLFWDFFXUDWHO\WKDWKRZZHOO WKH LQWHUQDWLRQDO PDUNHW ZLOO UHDFW DQG VXFFHVV EULQJV FRPSHWLWLRQPDNLQJWKHWDVNHYHQPRUHFRPSOH[

2XUILQDOH[SHFWDWLRQVSRLQWRXWIRUDFRQWLQXRXVVXFFHVV IRU WKH LQWHUQHW VWUHDPLQJ FRPSDQ\ LQFUHDVLQJ LWV VKDUH SULFHWRLQWKHHQGRIWKH\HDURIGULYHQE\ LQFUHDVHLQWKHQXPEHURIZRUOGZLGHVXEVFULEHUVKLQJLQJ WRDVXFFHVVLQWKHLQWHUQDWLRQDOH[SDQVLRQSODQV



Netflix

Price: 114,38$ Price Target: 133,43$ Company Data Price: 114,38$ Market Cap: 48,95B $ Shares Out: 428 Million Date of Price: 31-Dec 2015 Price Target: 133,43$

Date of Price Target: 31-Dec 2016

Goldman Sachs Valuation Target PT: 140$ Date: 15-July 2015 PT Date: 15-July 2016 Rating: Overweight Price Performance:

Overweight

2

$EVWUDFW

7KLVGLVVHUWDWLRQDLPVDWDOLJQLQJWKHWKHRU\DQGSUDFWLFHWRSURYLGHDUHOHYDQWYDOXDWLRQ RI1HWIOL[ )RUWKLVZHDQDO\]HGWKHUHOHYDQWPHWKRGVLQWKHOLWHUDWXUHUHYLHZDGDSWLQJWKHLUVSHFLILF FKDUDFWHULVWLFVWRFKRRVHWKHPRVWDSSURSULDWHYDOXDWLRQPHWKRGRORJLHVDGMXVWHGSUHVHQW YDOXHDQGUHODWLYHYDOXDWLRQ 7KURXJKWKLVDQDO\VLVZHREWDLQHGDSULFHWDUJHWRISHUVKDUHIRUWKH$39 PHWKRG   0LOOLRQ  IRU WKH WUDGLQJ PXOWLSOHV DQG  0LOOLRQ  IXOO HTXLW\YDOXHUHJDUGLQJWKHWUDQVDFWLRQPXOWLSOHV

$OO WKH WKUHH PHWKRGV OHDG WR D XQDQLPRXV FRQFOXVLRQ 1HWIOL[ VWRFN LV RYHUZHLJKW UHFRPPHQGLQJWREX\ $GGLWLRQDOO\VHQVLWLYLW\DQDO\VLVDQGFRPSDULVRQVWRDQHTXLW\UHSRUWZHUHFRQGXFWHG DLPLQJDWVWXG\LQJWKHLPSDFWDQGUHOHYDQFHRIRXULQSXWVDQGUHVSHFWLYHDVVXPSWLRQVDQG HVWLPDWHV   (VWDGLVVHUWDomRDSRQWDDDOLQKDUWHRULDHSUiWLFDGHPRGRDSURYLGHQFLDUXPDDYDOLDomR UHOHYDQWHGD1HWIOL[

3DUD LVWR IRUDP DQDOLVDGRV RV PpWRGRV UHOHYDQWHV QD UHYLVmR GD OLWHUDWXUD UHOHYDQWH DGDSWDQGR FDUDFWHUtVWLFDV HVSHFLILFDV GD HPSUHVD SDUD VHOHFLRQDU DV PHWRGRORJLDV GH DYDOLDomRPDLVDSURSULDGDVRYDORUDFWXDODMXVWDGRHDYDOLDomRUHODWLYD

$WUDYpVGHVWDDQDOLVHIRLREWLGRXPSUHoRDOYRGHGyODUHVSRU$FFmR PLOK}HV GH GyODUHV SDUD RV P~OWLSORV GH WURFD H  PLO}HV GH GyODUHV YDORU FRPSOHWRGDHPSUHVDSDUDRVP~OWLSORVGHWUDQVDFomR7RGRVRVWUrVPpWRGRVOHYDPD XPDFRQFOXVmRXQkQLPH2VWRFNGD1HWIOL[UHFRPHQGDDFRPSUD

$GLFLRQDOPHQWHXPD DQiOLVHGHVHQVLELOLGDGH H FRPSDUDomR iDQDOLVHGHRXWUREDQFR IRUDP UHDOL]DGDV GH IRUPD D HVWXGDU R LPSDFWR H UHOHYkQFLD GRV YDORUHV H IDFWRUHV DVVXPLGRV

3



3UHIDFH



7KLVGLVVHUWDWLRQPDUNVWKHFRQFOXVLRQRIP\DFDGHPLFSDWKDLPHGDWREWDLQLQJDPDVWHU GHJUHH DW &DWyOLFD /LVERQ 7KLV SURFHVV DQG LWV FKDOOHQJHV ZHUH HVVHQWLDO WR IXUWKHU HQKDQFHP\NQRZOHGJHLQILUPYDOXDWLRQDQGHTXLW\UHVHDUFK

, ZRXOGOLNHWRH[SUHVVP\ JUDWLWXGHWR3URIHVVRU-RVp&DUORV7XGHOD0DUWLQVIRUWKH YDOXDEOH LQVLJKWV DGYLFHV DQG DYDLODELOLW\ WKURXJKRXW WKH HQWLUH GHYHORSPHQW RI P\ WKHVLV ,ZRXOGOLNHWRWKDQNP\IDPLO\ZLWKVSHFLDOPHQWLRQWRP\SDUHQWV9LUJLOLR&DUYDOKR DQG0DULD0DUJDULGDGH&DUYDOKRDQGWRDOOP\IULHQGVIRUWKHLUFRQVWDQWVXSSRUWDORQJ WKLVSHULRGZLWKVSHFLILFUHJDUGVWR$QWyQLR0LUDQGDDQG-RVp0RUHLUDGD6LOYDIRUWKHLU FRQWULEXWLRQWKURXJKRXWP\PDVWHUVDQGWKHVLV ,ZRXOGOLNHWRH[SUHVVP\JUDWHIXOQHVVWRDOOWKHWHDPDW0LOOHQLXP%DQTXH3ULYpHIRU WKHWHDFKLQJVYLWDOIRUWKHFRPSOHWLRQRIWKLVWKHVLVZLWKVSHFLDOWKDQNVWRWKHDQDO\VWV 9LWRU6DQWRVDQG-RmR4XDGUDGRIRUEHLQJDEOHWRSURYLGHFUXFLDOLQIRUPDWLRQIRUWKH GHYHORSPHQWRIWKLVGLVVHUWDWLRQ          

4 

7DEOHRI&RQWHQWV

,QYHVWPHQW1RWH«««««««««««««««««««««««««« $EVWUDFW««««««««««««««««««««««««««««« 3UHIDFH«««««««««««««««««««««««««««««« 7DEOHRI&RQWHQWV«««««««««««««««««««««««««« ,QWURGXFWLRQ««««««««««««««««««««««««««« /LWHUDWXUH5HYLHZ««««««««««««««««««««««««« 'LVFRXQWHG&DVK)ORZV'&)«««««««««««««««««« )UHH&DVK)ORZWR(TXLW\««««««««««««««««««« 'LYLGHQG'LVFRXQW0RGHO«««««««««««««««««« )UHH&DVK)ORZWRWKH)LUP«««««««««««««««««« $GMXVWHG3UHVHQW9DOXH««««««««««««««««««« *URZWK5DWH«««««««««««««««««««««««« 7HUPLQDO9DOXH««««««««««««««««««««««« 5HODWLYH9DOXDWLRQ0XOWLSOHV«««««««««««««««««« %HVW0XOWLSOHV««««««««««««««««««««««« 3HHU*URXS««««««««««««««««««««««««« 3URILWDELOLW\0RGHOV«««««««««««««««««««««« (FRQRPLF9DOXH$GGHG(9$«««««««««««««««« '\QDPLF52(««««««««««««««««««««««« &RQWLQJHQW&ODLP9DOXDWLRQ2SWLRQV««««««««««««««« /LWHUDWXUH5HYLHZ&RQFOXVLRQ«««««««««««««««««« ,QGXVWU\5HYLHZ««««««««««««««««««««««««

5  &RPSDQ\2YHUYLHZ««««««««««««««««««««««« $VVXPSWLRQV'LVFRXQW)DFWRU«««««««««««««««««««« 5LVN)UHH5DWH 0DUNHW5LVN3UHPLXP««««««««««««««« %HWD««««««««««««««««««««««««««««« &RVWRI(TXLW\««««««««««««««««««««««««« &RVWRI'HEW««««««««««««««««««««««««« (IIHFWLYH7D[5DWH««««««««««««««««««««««« &RQFOXVLRQVDVVXPSWLRQV«««««««««««««««««««« 9DOXDWLRQ(VWLPDWHV«««««««««««««««««««««««« 5HYHQXHV««««««««««««««««««««««««««« &RVWVRI*RRGV6ROG&2*6«««««««««««««««««« 2WKHU2SHUDWLRQ([SHQVHV««««««««««««««««««« &DSH[««««««««««««««««««««««««««« 'HEW«««««««««««««««««««««««««««« 5HWXUQRQ(TXLW\52(«««««««««««««««««««« )LQDO9DOXDWLRQ 0RGHO$VVXPSWLRQV«««««««««««««« 9DOXDWLRQ«««««««««««««««««««««««««««« $GMXVWHG3UHVHQW9DOXH«««««««««««««««««««« 7KH)&))(YROXWLRQ«««««««««««««««««««« 7KH7HUPLQDO9DOXH«««««««««««««««««««« ,QWHUHVW7D[6KLHOGV ([SHFWHG%DQNUXSWF\&RVWV«««««««« &RQFOXVLRQVYDOXDWLRQUHVXOWV««««««««««««««« 6HQVLWLYLW\$QDO\VLV«««««««««««««««««««««

6  &RVWRI(TXLW\*URZWK««««««««««««««««««« 6FHQDULR$QDO\VLV««««««««««««««««««««« *RRG&DVH6FHQDULR«««««««««««««««««« %DG&DVH6FHQDULR«««««««««««««««««« 0RQWH&DUOR6LPXODWLRQ«««««««««««««««««««« 0XOWLSOHV««««««««««««««««««««««««« 7UDGLQJ0XOWLSOHV«««««««««««««««««««« 7UDQVDFWLRQ0XOWLSOHV««««««««««««««««««« 9DOXDWLRQ&RPSDULVRQ««««««««««««««««««««« (TXLW\5HVHDUFK5HSRUW&RPSDULVRQ*ROGPDQ6DFKV««««««««« 0DLQ&RQFOXVLRQV«««««««««««««««««««««« $SSHQGL[«««««««««««««««««««««««««« %LEOLRJUDSK\«««««««««««««««««««««««««          

7 

,QWURGXFWLRQ



9DOXDWLRQLVWKHVFLHQFHUHVSRQVLEOHIRUXQGHUVWDQGLQJ³WKHSURFHVVRIYDOXLQJDFRPSDQ\ DQG LWV EXVLQHVV XQLWV´ %\ DVVLVWLQJ LQ LGHQWLI\LQJ VRXUFHV RI YDOXH FUHDWLRQ DQG GHVWUXFWLRQLQDFRPSDQ\LW¶VFRQVLGHUHGDQDQDO\WLFDOILQDQFLDOVNLOO/XHUKPDQ IRURSWLPL]LQJWKHRXWFRPHVIRURSHUDWLRQDODQGVWUDWHJLFGHFLVLRQV.ROOHU*RHGKDUW :HVVHOVPRUHVSHFLILFDOO\IRUWKHUHVRXUFHDOORFDWLRQGHFLVLRQIRFXVHGLQWKH ILQDO JRDO RI DFKLHYLQJ VXVWDLQDEOH YDOXH FUHDWLRQ )RU EHWWHU XQGHUVWDQGLQJ RI WKLV FRQFHSWWKUHHIDFWRUVPXVWEHWDNHQLQWRDFFRXQWFDVKWLPLQJDQGULVN/XHUKPDQ 7KHFRQFHSWRIYDOXHWKHRUHWLFDOO\UHIOHFWVWKHJURZWKH[SHFWDWLRQVRIDQLQYHVWRULQDQ\ DVVHWZKHQFRPSDUHGWRLWVLQLWLDOYDOXHZLWKPHQWLRQWRWKHULVNWRZKLFKWKHLQYHVWRULV H[SRVHG .ROOHU HW DO  )ROORZLQJ D EURDGHU SHUVSHFWLYH YDOXH LV WKH ³GHILQLQJ GLPHQVLRQRIPHDVXUHPHQWLQDPDUNHWHFRQRP\´7KLVPHDVXUHPHQWRIYDOXHFDQEH DGRSWHG E\ IRXU GLIIHUHQW DSSURDFKHV 'DPRGDUDQ  D GLVFRXQWHG FDVK IORZ YDOXDWLRQ D UHODWLYH YDOXDWLRQ XVLQJ PXOWLSOHV D PHWKRG EDVHG LQ SURILWDELOLW\ DQG FRQWLQJHQWFODLPYDOXDWLRQ 7KHGLVFRXQWHGFDVKIORZPHWKRGIRFXVHVRQWKHSUHVHQWYDOXHRIWKHH[SHFWHGIXWXUHFDVK IORZVGLVFRXQWHGDWDUDWHWKDWUHIOHFWVWKHULVNLQHVVRIWKHVHFDVKIORZV,W¶VRQHRIWKH PRVWXVHGDSSURDFKHVLQWKHILQDQFLDOLQGXVWU\DQGRQHRIWKHPRVWGLVFXVVHGYDOXDWLRQ PHWKRGVJLYHQDOORILWVYDULDQWVVXFKDVWKHH[FHVVUHWXUQVPRGHOLQZKLFKWKHFDVKIORZV DUHVHSDUDWHGEHWZHHQQRUPDOUHWXUQVHDUQLQJWKHULVNRIWKHFRVWRIFDSLWDODQGH[FHVV UHWXUQFDVKIORZVWKDWFDQEHHLWKHUSRVLWLYHRUQHJDWLYH%\GHYHORSLQJWKLVPHWKRGZH REWDLQPRGHOVVXFKDVWKHHFRQRPLFYDOXHDGGHGRUWKHG\QDPLF52(

9DOXDWLRQ WKURXJK PXOWLSOHV IRFXVHV RQ REWDLQLQJ WKH YDOXH RI DQ DVVHW WKURXJK FRPSDULVRQ EHWZHHQ SULFHV RI DVVHWV LQ WKH PDUNHW UHODWLYH WR D FRPPRQ YDULDEOH HDUQLQJVFDVKIORZVERRNYDOXHVDOHV

$ PHWKRG IROORZLQJ RSWLRQV WKHRU\ FRQWLQJHQW FODLP YDOXDWLRQ YDOXHV DVVHWV E\ H[DPLQLQJWKHFKDUDFWHULVWLFVRIDQRSWLRQWRHVWLPDWHLWVSULFH7KLVLVDPRVWO\XVHG 

8  DSSURDFKIRUPDQDJHULDOIOH[LELOLW\LHZKHQDFRPSDQ\PXVWPDNHDFKRLFHEHWZHHQ DOWHUQDWLYHRSSRUWXQLWLHV ,WVHHPVUHOHYDQWWRPHQWLRQWKDWDWVWDUWJLYHQWKHFLUFXPVWDQFHVQRVLQJOHDSSURDFKLV H[SHFWHGWRUHYHDOWREHPRUHUHOLDEOHWKDQRWKHUV<RXQJHWDO  $VLWFDQEHFRQFOXGHGWKURXJKWKHSUHYLRXVH[SODQDWLRQVGLIIHUHQWPHWKRGVXVHGLIIHUHQW DVVXPSWLRQVWKHUHIRUHRXUFKRLFHIRUPHWKRGVRIDQDO\VLVPXVWEHIRFXVHGLQRUGHUWR WDLORUWRWKHFKDUDFWHULVWLFVRIRXUFRPSDQ\KLWWLQJWKHPDLQIDFWRUVWKDWOHDGWRYDOXH FUHDWLRQPDNLQJRXUYDOXDWLRQPRUHDFFXUDWHWKURXJK³UREXVWQHVVFKHFNV´DVGLIIHUHQW DSSURDFKHVKLJKOLJKWGLIIHUHQWVRXUFHVRIYDOXH$VDUHVXOWFRPSDQLHVZLOOXVHPRUH WKDQRQHYDOXDWLRQPHWKRGRORJ\ $VVHOHFWLQJWKHULJKWPHWKRGRORJ\LVGLUHFWO\FRUUHODWHGWRDPRUHDFFXUDWHYDOXDWLRQWKH FKRLFHIRUPHWKRGRIDQDO\VLVPXVWIRFXVRQILWWLQJWRWKHFKDUDFWHULVWLFVRIWKHFRPSDQ\ VRWKDWWKURXJKWKHDSSOLFDWLRQRIDPL[RIPHWKRGVDQGHVWLPDWHVZHH[SHFWWRKLWWKH FRUHWKDWOHDGVWRYDOXHFUHDWLRQ'HPLUDNRV6WURQJ:DONHU 7KHJRDOLQWKLVFKDSWHULVWRSURYLGHDEHWWHUXQGHUVWDQGLQJRIWKHPHQWLRQHGYDOXDWLRQ WHFKQLTXHV         

9  

/LWHUDWXUH5HYLHZ

'LVFRXQWHG&DVK)ORZV

)UHHFDVKIORZVDUHDWUXVWZRUWK\PHDVXUHDVWKH\JLYHWKHFORVHVWHVWLPDWHWRWKHLQWULQVLF VWRFNYDOXHWKHDFWXDOYDOXHRIDFRPSDQ\LQFOXGLQJDOODVSHFWV RILWVEXVLQHVV%\ IRUHFDVWLQJIXWXUHFDVKIORZVWRWKHFRPSDQ\GLVFRXQWHGDWDUDWHWKDWUHIOHFWVLWVULVNLW¶V GHVFULEHGDVWKH³PRVWDFFXUDWHDQGIOH[LEOHPHWKRGIRUYDOXLQJSURMHFWVGLYLVLRQVDQG FRPSDQLHV´ *RHGKDUW .ROOHU :HVVHOV   ,W¶V D ILQDQFLDO PRGHO EDVHG RQ WKH SUHVHQWYDOXHRIIXWXUHIUHHFDVKIORZVIRFXVHGRQWKHORQJWHUPYDOXHLGHQWLI\LQJZKHUH WKHYDOXHLV EHLQJ JHQHUDWHGDQGZKHWKHURUQRWLWVFXUUHQWVKDUHSULFHLV MXVWLILHGE\ FDOFXODWLQJLQLWV¶LQWULQVLFYDOXH 7KLVPHWKRGJHQHUDWHGPDQ\YDULDQWVEHLQJWKHPRVWXVHGWKHIUHHFDVKIORZVWRHTXLW\ XVLQJ.HWKHIUHHFDVKIORZWRWKHILUPZLWKWKH:$&&WKH'LYLGHQG'LVFRXQW0RGHO DQGWKH$GMXVWHG3UHVHQW9DOXH 7KHFKRLFHRIDSSURDFKGHSHQGVRQWKHFDSLWDOVWUXFWXUHDQGLWVVWDELOLW\3RVLWLYHO\LWLV YHU\IOH[LEOHDQGFRQVLGHUHGD³IXQGDPHQWDODSSURDFKWRYDOXDWLRQ´5RVHQEDXP-RVKXD 3HDUO  %XW WKHUH DUH DOVR VRPH FLUFXPVWDQFHV WKDW PDNH WKLV PHWKRG QRW UHFRPPHQGDEOHDVH[SOLFDWHGE\'DPRGDUDQWKHFRPSDQ\PD\EHLQDQHDUO\ VWDJH KLJK YRODWLOLW\ DVVXPSWLRQV DUH QRW UHOLDEOH KDYLQJ QHJDWLYH FDVK IORZV RU HYDOXDWLQJDF\FOLFDOFRPSDQ\$OVRDPDLQGLVDGYDQWDJHUHOLHVRQWKHZHLJKWRIWKH DVVXPSWLRQV RQ WKH RXWSXWV LI WKH FDVK IORZ IRUHFDVWV GLVFRXQW UDWHV DQG SHUSHWXLW\ JURZWKUDWHVDUHZLGHRIWKHPDUNWKHIDLUYDOXHZRQ¶WEHDFFXUDWH     

10 

)UHH&DVK)ORZWR(TXLW\

7KLVPHWKRGLVEDVHGRQWKHFDVKIORZVDYDLODEOHIRUWKHVKDUHKROGHUVDIWHUSD\LQJDOOWKH RWKHUFODLPKROGHUVRIWKHILUPEHLQJWKHGLVFRXQWUDWHWKHRQHGHPDQGHGE\WKHHTXLW\ KROGHUV ܸ݈ܽݑ݁݋݂ܧݍݑ݅ݐݕ ൌ σ_{ሺͳ ൅ ܭ݁ሻ}ܨܥܨܧ _௧  ܨܥܨܧ ൌ ܰ݁ݐܫ݊ܿ݋݉݁ െ ሺܥܣܲܧܺ െ ܦ݁݌Ǥ ሻ כ_{ܸ െοݓܿ כ ሾͳ െ}ܦ _ܸሿܦ 

'HWDLOLQJ WKHVH IRUPXODV LW¶V FRPSXWHG E\ ³GLVFRXQWLQJ WKH IXWXUH FDVK IORZV WR WKH HTXLW\)&)(DWWKHFRVWRIHTXLW\&RQFOXGLQJLWFRQVLVWVLQHYDOXDWLQJWKHHTXLW\VWDNH RIDFRPSDQ\



'LYLGHQG'LVFRXQW0RGHO

,W¶V D VSHFLDO VLWXDWLRQ LQ WKH )&)( ZKHUH WKH FDVK IORZV FRQVWLWXWH WKH GLYLGHQGV H[SHFWHGWREHGLVWULEXWHGE\WKHFRPSDQ\

$QLQYHVWRUZKHQEX\LQJDVWRFNFDQRQO\H[SHFWWRUHFHLYHLWVGLYLGHQGVDQGWKHSULFH IRU ZKLFK LW ZLOO VHOO WKH VWRFN LQ WKH HQG 7KH VHOOLQJ SULFH LV GHILQHG WKURXJK WKH H[SHFWDWLRQVRQIXWXUHGLYLGHQGV *LYHQLWVQRGLYLGHQGSROLF\WKLVPRGHOLVQRWDSSOLFDEOHWR1HWIOL[









11



)UHH&DVK)ORZWRWKH)LUP

7KHFDVKIORZWKDWZLOOEHGLVFRXQWHGLVWKHIUHHFDVKIORZWRWKHILUP)&))ZKLFK UHVXOWV IURP WKH VXP RI WKH FDVK IORZ WR DOO FODLPKROGHUV LQ WKH ILUP LQFOXGLQJ VWRFNKROGHUVERQGKROGHUVDQGSUHIHUUHGVWRFNKROGHUVDQGLQFRUSRUDWHWKHHDUQLQJVEHIRUH LQWHUHVWDQGWD[HV(%,7QHWRXWWD[HVUHLQYHVWPHQWQHHGVLQFDSLWDOH[SHQGLWXUHVDQG YDULDWLRQLQZRUNLQJFDSLWDO ܨܥܨܨ ൌ ܧܤܫܶሺͳ െ ݐሻ െ ܥܣܲܧܺ ൅ ܦ݁݌Ǥ െοܹܥ 7KHGLVFRXQWUDWHXVHGLVWKH:$&&E\WDNLQJLQWRDFFRXQWWKHFRVWRIGHEWDQGHTXLW\ LWILWVEHWWHUIRUYDOXDWLRQRIFRPSDQLHVWKDWGRQ¶WKDYHDVWDEOHFDSLWDOVWUXFWXUHVRIRU ILUPVWKDWDUHLQWKHSURFHVVRIFKDQJLQJWKHLUOHYHUDJHDUHEHVWHYDOXDWHGXVLQJWKH)&)) PHWKRG )ROORZLQJWKHVDPHUHDVRQLQJRIWKH&)EDVHGPRGHOVZHQHHGWRGLVFRXQWIXWXUH&)DW WKHFRVWRIFDSLWDOGLVFRXQWLQJDWWKH:$&& ‹ ൌ _{ሺͳ ൅ ܹܣܥܥሻ}ܨܥܨܨ _௧൅_{ሺͳ ൅ ܹܣܥܥሻ}ܸܶ݊ _௧   

$GMXVWHG3UHVHQW9DOXH

7KH DGMXVWHG SUHVHQW YDOXH DSSURDFK DQDO\]HV GLIIHUHQW DUHDV RI ILQDQFLDO VWDWHPHQWV VHSDUDWHO\ DQG WKHQ DGGV WKHLU YDOXH WR WKDW RI WKH EXVLQHVV /XHKUPDQ GLYLGHV WKH YDOXDWLRQSURFHVVLQILYHVWHSVSHUIRUPDQFHIRUHFDVWVDQGEDVHFDVHLQFUHPHQWDOFDVK IORZVPXVWEHSUHSDUHGXVLQJLQFRPHVWDWHPHQWVDQGEDODQFHVKHHWVREWDLQDEDVHFDVH YDOXHYDOXHRISURMHFWDVLILWZDVHQWLUHO\ILQDQFHGZLWKHTXLW\E\GLVFRXQWLQJLWVFDVK IORZVDQGWHUPLQDOYDOXHREWDLQLQJWKHSUHVHQWYDOXHIROORZHGE\WKHHYDOXDWLRQRIWKH ILQDQFLQJVLGHHIIHFWVLQWHUHVWWD[VKLHOGVFRVWVRIILQDQFLDOGLVWUHVVVXEVLGLHV 

12  KHGJHVLVVXHFRVWVDGGWKHSLHFHVDQGWDLORUWKHDQDO\VLVWRILWWKHPDQDJHUV¶QHHGV $FFRUGLQJWR/XHKUPDQWKLVLVWKHEHVWRSWLRQIRUXQVWDEOHFDSLWDOVWUXFWXUHVDV WKH³:$&&KDVQHYHUEHHQWKDWJRRGDWKDQGOLQJILQDQFLDOVLGHHIIHFWV´DORQJZLWKWKH GHWDLOWKDWWKH$39UHTXLUHVIHZHUUHVWULFWLYHDVVXPSWLRQVEHLQJOHVVSURQHWRHUURUVLQ DVVXPSWLRQVDQGHVWLPDWLRQVLQRWKHUZRUGVLW¶VDPRUHIOH[LEOHPHWKRGIRUYDOXDWLRQ ZKHQFRPSDUHGWRWKH:$&&DQGSURYLGHVPRUHUHOHYDQWLQIRUPDWLRQIRUPDQDJHUVE\ KHOSLQJLQDQDO\]LQJQRWRQO\KRZPXFKDQDVVHWLVZRUWKEXWDOVRZKHUHWKHYDOXHFRPHV IURP +RZHYHUDFFRUGLQJWR'DPRGDUDQWKH$39PRGHODOVRKDVVRPHGUDZEDFNV ³7KHILUVWDQGPRVWLPSRUWDQWLVWKDWPRVWSUDFWLWLRQHUVZKRXVHWKHDGMXVWHGSUHVHQWYDOXH PRGHOLJQRUHWKHH[SHFWHGEDQNUXSWF\FRVWV$GGLQJWKHWD[EHQHILWVWRXQOHYHUHGILUP YDOXHWRJHWWKHOHYHUHGILUPYDOXHPDNHVGHEWVHHPOLNHDQGXQPL[HGEOHVVLQJ)LUP YDOXHZLOOEHRYHUVWDWHGHVSHFLDOO\DWYHU\KLJKGHEWUDWLRVZKHUHWKHFRVWRIEDQNUXSWF\ LVFOHDUO\QRW]HURDQGLQVRPHLQVWDQFHVWKHFRVWRIEDQNUXSWF\LVKLJKHUWKDQWKHWD[ EHQHILWRIGHEW´6RDVWKHGHEWLQFUHDVHVDORQJZLWKWKHWD[VDYLQJVVRPHFRVWVDULVH VXFKDVWKHFRVWVRIILQDQFLDOGLVWUHVV&DOFXODWLQJWKHH[SHFWHGEDQNUXSWF\FRVWVLVDYHU\ GLIILFXOWVWHSLQYDOXDWLRQ$ZD\WRSURFHHGLQWKLVVLWXDWLRQLVWRDSSO\GLIIHUHQWOHYHOV RIGHEWWU\LQJWRGHWHUPLQHWKHRSWLPDOFDSLWDOVWUXFWXUHJLYHQWKHEDQNUXSWF\FRVWV         

13



*URZWK5DWH

7KLVLVDYHU\VWUHVVIXOWRSLFZKHQHYDOXDWLQJFRPSDQLHVZLWKWKHVDPHQDWXUHDV1HWIOL[ &RPSDQLHVLQWKHLQWHUQHWVHFWRUIRFXVHGLQWKHEURDGFDVWLQJRIFRQWHQWJRLQJWKURXJK LWVSHDNRIJURZWKSKDVHGRQ¶WKDYHPXFKKLVWRULFDOUHIHUHQFHVWRHVWLPDWHDVWDEOHJURZWK UDWHPDNLQJLWDFULWLFDOLQSXWLQYDOXDWLRQ)RUWKHYDOXDWLRQRIKLJKJURZWKFRPSDQLHV LWVUHFRPPHQGHGWRSUHGLFWKRZWKHLQGXVWU\ DQGFRPSDQ\ZLOOORRNOLNHDVWKHILUP HYROYHVIURPLWVFXUUHQWVWDJHFKDUDFWHUL]HGE\XQFHUWDLQW\GHYHORSLQJRQWRDVXVWDLQDEOH PRGHUDWHJURZWK VWDWH LQ WKH IXWXUH $FFRUGLQJ WR 'DPRGDUDQ LQ ³/RRNLQJ )RUZDUG (VWLPDWLQJ*URZWK´WKHUHDUHWKUHHSRVVLELOLWLHVIRUVXUSDVVLQJWKLVLVVXHUHODWHGWRWKH JURZWK UDWH ZH FDQ ORRN DW WKH ILUP¶V SDVW HDUQLQJ DQDO\]LQJ WKURXJK WKH KLVWRULFDO JURZWKUDWHEXWJLYHQLWVKLVWRU\GHYHORSHGLQWKHFRPSDQ\¶VDQDO\VLVWKLVGRHVQ¶W VHHPWREHDYLDEOHRSWLRQH[FHSWIRUILQGLQJOLQNVEHWZHHQUHYHQXHVDQGSHUFHQWDJHVRI FRVWV7KHSRVVLELOLW\RIQHJDWLYHHDUQLQJVDQGWKHKLJKYRODWLOLW\RIWKHSDVWJURZWKUDWHV DORQJ ZLWK WKH FRQWLQXRXV FKDQJHV LQ WKH PDUNHW LQ WKH WHFKQRORJLFDO VHFWRU WXUQ WKH KLVWRULFDOJURZWKLQWRDQXQUHOLDEOHPHWKRG

7KH VHFRQG RSWLRQ LV WR ORRN DW WKH ILUP¶V IXQGDPHQWDOV E\ GHWHUPLQLQJ WKH OHYHO RI UHLQYHVWPHQWLQWRQHZDVVHWVMXGJLQJDIWHUWKHTXDOLW\RIWKLVLQYHVWPHQWV%XWDJDLQDV PHQWLRQHGIRUWHFKQRORJLFDOILUPV WKLVSRVHVDVDGLIILFXOWFKDOOHQJH JLYHQWKHKLJK LQVWDELOLW\RIWKHJURZWKUDWHHDFK\HDUJLYHQWKHFKDQJLQJPDUNHWG\QDPLFV 7KHWKLUGDQGODVWRSWLRQUHOLHVRQIROORZLQJHTXLW\UHVHDUFKDQDO\VWVWKDWFRQWLQXRXVO\ VWXG\WKHILUP7KLVLVDUHOLDEOHRSWLRQH[FHSWLIWKHHVWLPDWHLVXVHGIRUORQJSHULRGV EXWIRUDILYH\HDUV¶SHULRGZHILQGMXVWLILFDWLRQIRUIROORZLQJWKLVHVWLPDWHVJLYHQWKDW WKH\IROORZFRQWLQXRXVO\WHFKQRORJ\ILUPV%XWWKLVRQO\FRYHUVRXUSUHGLFWLRQVXQWLO VWLOOPLVVLQJHVWLPDWHVXQWLO)RUFRPSXWLQJWKLVILQDOYDOXHZHDVVXPHGWKDW WKHSHUSHWXDOJURZWKUDWHHTXDOVWKHDYHUDJHRIWKH8QLWHG6WDWHV*'3RYHUWKHODVW \HDUVHVWLPDWLQJDSHUSHWXDOJURZWKUDWHRI%HWZHHQDQGDFORVHWR OLQHDUGHFUHDVHRIWKHJURZWKUDWHZDVDSSOLHGIROORZLQJWKHORJLFWKDWZLWKWKHJURZWK RIWKHFRPSDQ\WKHJURZWKUDWHVVHHPWRIDGHTXLFNO\

14

$ ZD\ WR LOOXVWUDWH WKH LPSRUWDQFH RI JURZWK ZKHQ HYDOXDWLQJ WHFKQRORJLFDO ILUPV LV WKURXJKFRPSDUDEOHVVHHLQJKRZJURZWKDIIHFWHGWKHHYDOXDWLRQHYHQE\VHHLQJKRZ GLIIHUHQWWKHYDOXHZDVIRUWKHPXOWLSOHV 

7HUPLQDO9DOXH

$VPHQWLRQHGLQ$VZDWK'DPRGDUDQ¶V³$SSOLHG&RUSRUDWH)LQDQFH´DSXEOLFO\WUDGHG ILUPLVJRLQJWRKDYHDQLQILQLWHOLIHJLYHQWKDWWKHFRVWRIHTXLW\ZLOOVXUSDVVWKHILQDO JURZWKUDWHWKHUHIRUHSUDFWLFDOO\ZHDSSO\DSHUSHWXDOJURZWKUDWHLQRUGHUWRHVWLPDWH WKH IXWXUH FDVK IORZV DLPLQJ DW D ILQDO YDOXH RI WKH FRPSDQ\ DV WKH FRPSDQ\ ZLOO FRQWLQXRXVO\LQYHVWLWVFDVKIORZVWRLQILQLW\ ܸܶ ൌ ܨܥܨሺݐ ൅ ͳሻ_{ሺݎ െ ݃ሻ}  2QWKLVHTXDWLRQ)&)WUHSUHVHQWVWKHH[SHFWHGIUHHFDVKIORZIRUWKHODVW\HDULQWKH FRPSXWDWLRQRIWKH$GMXVWHG3UHVHQW9DOXH³U´LVWKHFRVWRIHTXLW\IRUWKHIUHHFDVK IORZVWRWKHILUPPRGHOZHZRXOGXVHWKHFRVWRIFDSLWDODQGWKH³J´LVWKHH[SHFWHG SHUSHWXDOJURZWKUDWHIDOOLQJEHWZHHQWKHH[SHFWHGLQIODWLRQUDWHDQGWKHFXUUHQWJURZWK RIWKHHFRQRP\VRQRWVXUSDVVLQJ 7KLVPHWKRGUHOLHVRQDSHUSHWXDOJURZWKPRGHOEXWRWKHUIRUPVWRFRPSXWHWKLVYDOXH H[LVWPDLQO\WKURXJKWKHOLTXLGDWLRQYDOXH         

15 

5HODWLYH9DOXDWLRQ 

%HVW0XOWLSOHV

³5HODWLYHHYDOXDWLRQGHWHUPLQHVWKHYDOXHRIDQDVVHWEDVHGRQWKHYDOXDWLRQRIVLPLODU DVVHWVRQWKHPDUNHWV´7KLVPHDQVWKDWWKHFRPSDQ\ZRQ¶WEHYDOXHGEDVHGVROHO\RQ ZKDWLWKDVRUKRZLWSHUIRUPVEXWUDWKHURQKRZVLPLODUFRPSDQLHVRQWKHPDUNHWKDYH WKHLUFRPSDUDEOHPHDVXUHVVRWRWDNHLQWRDFFRXQWJURZWKIRUZDUGORRNLQJPXOWLSOHV DUH UHFRPPHQGHG WR EH XVHG $ PXOWLSOH DQDO\VLV LV FRPSUHKHQGHG DV D VHFRQGDU\ PHWKRGRIYDOXDWLRQVHUYLQJDVVWUHVVWHVWPHWKRGVIRUEDVHGLQGLVFRXQWLQJFDVKIORZV *RHGKDUW.ROOHU:HVVHOV%\XVLQJWKLVPHWKRGDGGUHVVLVVXHVVXFKDVWKHSODXVLELOLW\ RIRXUIRUHFDVWHGFDVKIORZVWKHTXHVWLRQUHODWHGWRZK\LVRXUYDOXDWLRQKLJKHURUORZHU WKDQRXUFRPSHWLWRUVDQGLIWKHFRPSDQ\LVVWUDWHJLFDOO\SRVLWLRQHGWRFUHDWHPRUHYDOXH WKDQLWVSHHUV7KLVPD\VHHPDQHDV\WRDSSO\PHWKRGKRZHYHULWKDVDJUHDWQXPEHURI UHTXLUHPHQWVDQGGHWDLOVWRZKLFKZHPXVWNHHSRXUIRFXVXVLQJLQGXVWU\DYHUDJHVFDQ EHGDQJHURXV IRUKRZ PLVOHDGLQJLWLVRXUFRPSDQ\PD\KDYHVLJQLILFDQWO\GLIIHUHQW JURZWK UDWHV 52,&¶V RU FDSLWDO VWUXFWXUHV WKHUHIRUH ZH PXVW PDWFK RXU FKRLFH RI FRPSDQLHV WKLQNLQJ LQ JHWWLQJ VLPLODU H[SHFWDWLRQV IRU JURZWK DQG 52,& $OVR WKH PDUNHWLVDIRUZDUGORRNLQJPHFKDQLVPVRLW¶VHVVHQWLDOWRORRNDWIRUZDUGHVWLPDWHVRI UHYHQXH0XOWLSOHVFDQEHHDV\WRPDQLSXODWHWKURXJKGHSUHFLDWLRQVDQGSURYLVLRQVDQG PD\YDU\ZKHWKHULWLVIURPGLIIHUHQFHVLQWKHTXDOLW\RIEXVLQHVVIOXFWXDWLRQVLQFDVK IORZVRUDFFRXQWLQJGLIIHUHQFHV*RHGKDUWHWDO0XOWLSOHVWKDWKDYHKLJKYDOXHV LQLQWDQJLEOHDVVHWVDUHSHQDOL]HGZLWKWKLVDSSURDFKDVWKLVPHWKRGRORJ\GRHVQ¶WWDNHLQWR DFFRXQWWKHJURZWKRSSRUWXQLW\RIWKHVHFRPSDQLHV &RRSHUHWDOPHQWLRQVDGLIIHUHQFHEHWZHHQWZRW\SHVRIPXOWLSOHV(QWHUSULVH YDOXH (9 ZKLFK WDNH LQWR FRQVLGHUDWLRQ WKH YDOXH RI WKH ZKROH FRPSDQ\ E\ XVLQJ LQIRUPDWLRQDVVDOHVDQG(TXLW\PXOWLSOHVWDNLQJLQWRFRQVLGHUDWLRQWKHFRUUHVSRQGHQW YDOXHRIWKHDVVHWVDQGFDVKIORZVRIWKHEXVLQHVVDWWULEXWDEOHWRVKDUHKROGHUVEDVLFDOO\ GULYHQE\WKHGULYHUVRIIUHHFDVKIORZDVPHQWLRQHGWKHUHWXUQRQLQYHVWHGFDSLWDODQG JURZWK

)RXU UHFRPPHQGHG EDVLF SULQFLSOHV XVLQJ SHHUV ZLWK VLPLODU SURVSHFWV RI 52,& DQG JURZWKXVLQJIRUZDUGORRNLQJPXOWLSOHVDVHPSLULFDOHYLGHQFHIURP-LQJ/LX'RURP

16 1LVVLPDQG-DFRE7KRPDVLQGLFDWHVWKDWWKLVSURPRWHVJUHDWHUDFFXUDF\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

*LYHQ WKH FLUFXPVWDQFHV WKH PXOWLSOHV FKRVHQ DV WKH EHVW ZHUH WKH (QWHUSULVH 9DOXH)RUZDUG<HDU 5HYHQXH DQG WKH 3ULFH(DUQLQJV 3( EXW WKLV WKHVLV ZLOO DOVR LQFOXGHWKHUHPDLQLQJHQWHUSULVHYDOXHDQGSULFHUDWLRVIRUDQDO\VLVSXUSRVHV 

3HHU*URXS



7KHFKRLFHRIWKHSHHUJURXSFRQVWLWXWHVDGHPDQGLQJWDVNZKHQXVLQJUHODWLYHYDOXDWLRQ DVLWLVGLIILFXOWWRILQGDJURXSRIFRPSDQLHVZLWKVLPLODUFKDUDFWHULVWLFV+HQVFKNH  +RPEXUJ

$IWHU WKLV SUHOLPLQDU\ VFUHHQLQJ ZH PXVW SURFHHG ZLWK DQ DQDO\VLV RI WKH UHOHYDQW PXOWLSOHVDFURVVWKHSHHUJURXSDQGWDNLQJLQWRDFFRXQWWKHVHFWRUIRUH[DPSOHIRUWKH LQWHUQHW VHFWRU DQ HQWHUSULVH YDOXH PXOWLSOH ZLWK QXPEHU RI VXEVFULEHUV¶ UDWLR FDQ EH DSSOLHGDSSO\LQJODWHUDZHLJKWHGDYHUDJHDORQJZLWKWKHPHGLDQIRUWKHVDPSOH 7KHGHILQLWLRQRIWKHSHHUVOLHVRQVWDWLVWLFVOLNH52,&DQGORQJWHUPJURZWKDORQJZLWK WKHFKRLFHRIFRPSDQLHVLQWKHVDPHVHFWRU7KLVWRSLFZLOOEHDGGUHVVHGLQPRUHDGYDQFHG VHFWLRQVRIWKLVWKHVLVZLWKLWVILQDOUHVXOWVRIRXUFKRLFHIRUWKHSHHUJURXS      

17 

3URILWDELOLW\0RGHOV

(FRQRPLF9DOXH$GGHG

$SURILWEDVHGPRGHODQDO\VHVKRZDFRPSDQ\¶VILQDQFLDOSHUIRUPDQFHLVH[SHFWHGWR FKDQJHRYHUWLPHDORQJZLWKZKHWKHUDFRPSDQ\LVHDUQLQJLWVFRVWRIFDSLWDO7KURXJK WKLVZHREWDLQDQLGHDRIWKHVRXUFHRIWKHFUHDWLRQRIYDOXHLQWKHILUP.ROOHUHWDO 

7KH HFRQRPLF YDOXH DGGHG LV WKHRUHWLFDOO\ FRPSDUHG WR WKH '&) PHWKRG ZLWK WKH H[FHSWLRQWKDWLW¶VQRWDVDVVXPSWLRQEDVHGDQGPDUNHWGHSHQGHQWDYHUDJHVRXWZLWKWKH PDUNHWGHSHQGHQWUHODWLYHHYDOXDWLRQ'DPRGDUDQSUHVHQWVDSHUVSHFWLYHRYHUWKLV PHWKRGPHQWLRQLQJWKDWWKLVDSSURDFK³YDOXHVWKHGROODUVXUSOXVYDOXH FUHDWHGE\DQ LQYHVWPHQW´  ۳܄ۯ ൌ ۯ܎ܜ܍ܚܜ܉ܠ۷ܖ܋ܗܕ܍ሺۼ۽۾ۯ܂ሻ െሺ܋ܗܛܜܗ܎܋܉ܘܑܜ܉ܔ כ ۷ܖܞ܍ܛܜ܍܌܋܉ܘܑܜ܉ܔሻ  7KLVIRUPXODWUDQVODWHVLQWRWKH³FDSLWDOLQYHVWHGLQDVVHWVLQSODFHSOXVWKHSUHVHQWYDOXH RI WKH HFRQRPLF YDOXH DGGHG E\ WKHVH DVVHWV DQG WKH H[SHFWHG SUHVHQW YDOXH RI WKH HFRQRPLFYDOXHWKDWZLOOEHDGGHGE\IXWXUHLQYHVWPHQWV´

$SRVVLEOHFULWLFWRSRLQWRXWOLHVRQWKLVPHWKRGQRWEHLQJIRUZDUGORRNLQJDVLWGRHVQ¶W WDNH LQWR DFFRXQW WKH PDUNHW FDSLWDOL]DWLRQ RI WKH FRPSDQ\ DV LWV SULFH LQFRUSRUDWHV H[SHFWDWLRQVRQIXWXUHJURZWKEHLQJVNHZHGWRZDUGVDVVHWVLQSODFH'DPRGDUDQ 7KLVRSHQVRSSRUWXQLW\IRUPDQLSXODWLRQRIUHVXOWVVLQFHDPDQDJHUFDQHDVLO\LQFUHDVH WKH HFRQRPLF YDOXH WKURXJK UHGXFWLRQ RI WKH FDSLWDO LQYHVWHG RU E\ PDNLQJ ULVNLHU LQYHVWPHQWV

7KLVPRGHOLVFRQVLGHUHGHTXLYDOHQWWRDQHWSUHVHQWYDOXHDVLWFDUHVDERXWWKHYDOXH DGGHGRIWKHFRPSDQ\+RZHYHUXQOLNHWKH139WKHRU\QRWDOZD\VWKHFRPSDQLHVZLWK WKHVXSHULRU(9$DUHWKHEHVWVLQFHWKHPRGHOIRFXVHVRQFKDQJHVRQ(9$DQGQRWLWV 

18

DEVROXWH YDOXH ,W VHUYHV LQ LGHQWLI\LQJ WKH YDOXH FUHDWHG IURP DQ LQYHVWPHQW EXW FRQVLGHULQJWKDWDJUHDWVKDUHRIWKHDVVHWVLV³RIIEDODQFHVKHHW´RULQWDQJLEOHHFRQRPLF SURILWILWVEHWWHUIRUILUPVZKRVHWDQJLEOHDVVHWVFRUUHODWHZLWKWKHLUPDUNHWYDOXHKLJK WHFKQRORJ\FRPSDQLHVDUHOHDVWVXLWHGIRUWKLVNLQGRIYDOXDWLRQ 

'\QDPLF52(

6LPLODUDSSURDFKZKHQFRPSDUHGWR(9$GLIIHULQJLQWKHIRUPUHVXOWVDUHLQWHUSUHWHG '\QDPLF52(ORRNVDWWKHHTXLW\RIWKHFRPSDQ\ZKLOHWKH(FRQRPLF9DOXH$GGHG ORRNV DW WKH FRPSDQ\ DV D ZKROH ,W¶V RSWLPDO WLPH VWUXFWXUH EDVHV LQ VKRUWWHUP IRUHFDVWLQJ ܸሺ݁ݍሻ ൌܧሺݐ െ ͳሻ כ ሺܴܱܧ െ ܭ݁ሻ_{ሺͳ ൅ ܭ݁ሻ௧}              



19



&RQWLQJHQW&ODLP9DOXDWLRQ

2SWLRQVWKHRU\ZDVLQWURGXFHGE\5REHUW0HUWRQ0\URQ6FKROHVDQG)LVFKHU%ODFNLQ  7KLV DSSURDFK UHOLHV RQ VHHLQJ RSWLRQV DV FRQWLQJHQW GHFLVLRQV WKDW SURYLGH RSSRUWXQLWLHVWRPDNHWKHVHRSWLRQVQRUPDOO\WRFRQWLQXHLQYHVWLQJRUQRWGHSHQGLQJRQ WKHRFFXUUHQFHRIHYHQWV$FFRUGLQJWR.ROOHUWKLVIRUPRIILUPYDOXDWLRQPDNHV VHQVH³LIWKHUHH[LVWVDSRUWIROLRRIWUDGHGVHFXULWLHVZKRVHIXWXUHFDVKIORZVSHUIHFWO\ PLPLFWKHVHFXULW\\RXDUHDWWHPSWLQJWRYDOXHVRWKDWWKHSRUWIROLRDQGVHFXULW\KDYHWKH VDPHSULFH´ 7KHRUHWLFDOO\WKLVDSSURDFKWRYDOXDWLRQLVPRVWVXLWDEOHWRYDOXH2LODQG*DVRUPLQLQJ FRPSDQLHVDVWKHLUYDOXDWLRQLVEDVHGRQDYDLODEOHRSWLRQVGULOORUPLQHZKLFKWKH\ GHFLGH EDVHG RQ WKH HFRQRPLF EHQHILW RI WKDW DFWLYLW\ *LYHQ WKH FLUFXPVWDQFHV WKLV UHVXOWVLQDIDUWRRFRPSOH[PHWKRGQRWJLYLQJUHOLDEOHRUDFFXUDWHRXWSXWVGXHWRWKH DPELJXRXVQRWLRQRIDSSO\LQJDQRSWLRQWRDFRPSDQ\LWJHWVH[WUHPHO\GLIILFXOWWRDSSO\ WKLVPHWKRGIRUWKHYDOXDWLRQRIDFRPSDQ\DORQJZLWKWKHDVVHVVPHQWRIYRODWLOLW\ZKLFK RSHQVVSDFHIRUPDQLSXODWLRQRIUHVXOWV

7KHDYDLODEOHPHWKRGVWRFRQGXFWWKLVW\SHRIYDOXDWLRQDUHWKH%ODFN 6FKROHVWKH %LQRPLDO PRGHO DQG WKH 0RQWH &DUOR LWHUDWLYH PHWKRG EXW IROORZLQJ WKH SUHYLRXV VWDWHPHQWVLWLVFRQFOXGHGWKDWWKLVWKHVLVZRQ¶WLQYHVWLQSURFHHGLQJZLWKDYDOXDWLRQ WKURXJKRSWLRQV        

20



&RQFOXVLRQ

$IWHU DQDO\]LQJ WKH OLWHUDWXUH DQG XQGHUVWDQGLQJ WKH LQGXVWU\ DQG FRPSDQ\ VSHFLILF FKDUDFWHULVWLFVWKHUHDUHHQRXJKTXDOLILFDWLRQVWRPHQWLRQZKLFKPHWKRGVZLOOEHXVHG IRUWKHYDOXDWLRQH[HUFLVH

$GMXVWHG3UHVHQW9DOXHDV1HWIOL[GRHVQ¶WKDYHDVWDEOHFDSLWDOVWUXFWXUHDQGDOVRJLYHQ LWV¶UDSLGJURZWKDQGH[SDQVLRQVWUDWHJ\KLQJLQJWKLVYDOXDWLRQWRDG\QDPLFDOZD\V FKDQJLQJVHFWRUDWHQ\HDUYDOXDWLRQZLOOEHDSSOLHGWKUHH \HDUVXQWLOWKHHQG RIWKH H[SDQVLRQVWUDWHJ\VHYHQ\HDUVWRDFKLHYHPDWXULW\UHGXFLQJXQFHUWDLQW\$'&)EDVHG RQWKH:$&&DSSURDFKLVQ¶WUHFRPPHQGDEOHJLYHQWKHODFNRIVWDELOLW\RIWKHFDSLWDO VWUXFWXUHDQGRIWKHVSHFLDOFRQGLWLRQVWKDWFKDUDFWHUL]HDYDOXDWLRQRIDILUPLQWKHLQWHUQHW LQGXVWU\WKLVIDFWRUVRUFRQGLWLRQVDUHVSHFLDOO\PHQWLRQHGLQWKHQH[WFKDSWHULQWKH DQDO\VLVRIWKHLQGXVWU\DQGFRPSDQ\ $OVRIRUDFRQVLVWHQF\DQDO\VLVUHODWLYHYDOXDWLRQZLOODOVREHXVHGWKLVFKRLFHUHYHDOV WREHFRQVLVWHQWJLYHQKRZ³PDUNHWEDVHG´DQLQWHUQHWILUPLVVRE\XVLQJWKHULJKWSHHUV LW VHUYHV DV D VROLG VHFRQGVWDJH YDOXDWLRQ FRQWULEXWLQJ WKURXJK VLPSOLFLW\ DQG HDV\ LQWHUSUHWDWLRQIRUDUREXVWQHVVFKHFN7KHXVHGPXOWLSOHVZHUHSUHYLRXVO\PHQWLRQHGDQG H[SODLQHGLQLWVUHVSHFWLYHVHFWLRQ         

21



,QGXVWU\5HYLHZ

1HWIOL[LVRSHUDWLQJLQWKHLQWHUQHWLQGXVWU\PRUHVSHFLILFDOO\WKHRQOLQHYLGHRVWUHDPLQJ LQGXVWU\7KLVLQGXVWU\LVVWLOOLQD³JURZWK´SKDVHKDYLQJURRPIRULPSURYHPHQWDQGIRU WKH GHYHORSPHQW RI FRPSHWLWLRQ ,Q RWKHU ZRUGV VWUHDPLQJ PHGLD LQGXVWU\ LV VWLOO UHODWLYHO\\RXQJDVEURDGEDQGLQWHUQHWSHQHWUDWLRQKDVLQFUHDVHGRYHUWKHODVWIHZ\HDUV ZLWKWKHJURZWKRISRWHQWLDOPDUNHWVIRULQWHUQHWVWUHDPLQJVHUYLFHV

)URP WKH HTXLW\ UHVHDUFK SHUIRUPHG E\ *ROGPDQ 6DFKV RQ WKH LQWHUQHW LQGXVWU\ WKH LQWURGXFWRU\VWDWHPHQWVDUHVXSSRUWHG



 ),*85(±6(&7252873(5)250$1&(

22  ),*85(&855(17170(9(%,7'$08/7,3/(96+,6725,&$1'<($5$9(5$*(  ,WFDQEHFRQFOXGHGDORQJZLWKDGGLWLRQDOLQIRUPDWLRQIURPWKHGRFXPHQWWKDWWKHWZR PDLQUHVSRQVLEOHFRPSDQLHVIURPWKLVRXWSHUIRUPDQFHDUHDOVRWKHWZRPDLQFRPSHWLWRUV LQWKHYLGHRVKRZVPRYLHVVWUHDPLQJLQGXVWU\1HWIOL[<7'LQFRQWULEXWLRQWRWKH PDUNHWFDSDQG$PD]RQWKDWKDVLWV¶LQVWDQWYLGHRVHUYLFH )LUPVLQWKLVLQGXVWU\DLPDWRIIHULQJWKHEHVWSRVVLEOHVHUYLFHE\GHYHORSLQJDQRQOLQH SODWIRUPZKLFKRIIHUVWKHEHVWVKRZVDQGPRYLHVZLWKDSHUVRQDOL]HGVHUYLFHE\UHFRUGLQJ WKHFXVWRPHUV¶SUHIHUHQFHVDQGSUHYLRXVFKRLFHV7KLVFRPSDQLHVDLPDWGHYHORSLQJDQ HFRV\VWHP IRU LQWHUQHWFRQQHFWHG VFUHHQV FUHDWLQJ D PDUNHW RI RQOLQH HQWHUWDLQPHQW FRQQHFWHGGLUHFWO\WR79¶VFRPSXWHUVDQGPRELOHGHYLFHV

$QLQGXVWU\DQDO\VLVWKURXJKWKHILYHSRUWHUIRUFHVVKRZVWKDW1HWIOL[SRVLWLRQFDQEH HQGDQJHUHG

7KHULYDOU\LQWKLVLQGXVWU\LVEHFRPLQJPRUHLQWHQVHDVLWJURZVDVWKLVLVVWLOODYHU\ SURILWDEOHLQGXVWU\LQD³JURZWK´VWDJHDQGWKHUHDUHORZVZLWFKLQJFRVWVOHDGLQJWRWLJKWHU

23 FRPSHWLWLRQ1HWIOL[NH\FRPSHWLWRUVSRVVHVVODUJHOHYHOVRIFDSLWDODQGKDYHDFKLHYHG HFRQRPLHVRIVFDOH  7KUHDWRIQHZHQWUDQWVLVORZWKHULYDOU\FRPHVIURPWKHDOUHDG\H[LVWLQJFRPSDQLHV 7KLVLVH[SODLQHGE\WKHKLJKFRVWRUFDSLWDOUHTXLUHPHQWVUHVXOWLQJIURPFRQWUDFWVWRJHW WKHSURGXFWRUFRQWHQWQHHGHG7KHEUDQGLQJDQGSRZHURIWKHODUJHVWILUPVDOVRUDLVH VRPHHQWU\EDUULHUV0DLQFRPSHWLWRUVLQWKHLQGXVWU\DUH+XOXDQG$PD]RQ ,QVWDQW 9LGHR 7KHWKUHDWRIVXEVWLWXWHVUHSUHVHQWVDPLGGOHOHYHO8VLQJWKHLQWHUQHWDVDZD\WRZDWFK WKHLUFRQWHQWLVDFXUUHQWWUHQGDQGLWGRHVQ¶WVHHPOLNHLW¶VJRLQJWRFKDQJHLQDQHDU IXWXUH 7KHEDUJDLQLQJSRZHURIEX\HUVLVKLJKVLQFHWKLVLVDSULFHVHQVLWLYHLQGXVWU\LQZKLFK WKHFRQVXPHUVKDYHDORWRISRZHU:LWKIHZVZLWFKLQJFRVWVHYHQWKRXJK1HWIOL[LV LQYHVWLQJWKURXJKWKHTXDOLW\RILWVFRQWHQWWKHFXVWRPHUVKDYHDODUJHDPRXQWRIRSWLRQV RQZKLFKSURGXFWWRGHFLGHZLWK %DUJDLQLQJSRZHURIVXSSOLHUVLVPRGHUDWHO\KLJKDVVXSSOLHUVRIFRQWHQWKDYHWKHSRZHU WRLQFUHDVHWKHSULFHWRVKDUHWKHLUFRQWHQWRUVHHLWVTXDOLW\WRGHFUHDVHWKLVLVRQHRIWKH UHDVRQV WKDW OHDG IRU 1HWIOL[ WR GHYHORS LWV RZQ RULJLQDO FRQWHQW GDPDJLQJ WKH SURILWDELOLW\RIWKHILUP)RUH[DPSOHLQ1HWIOL[ZDVIRUFHGWRUHPRYH1LFNHORGHRQ DQG079VKRZVIURPWKHH[SLUDWLRQRIWKHFRQWUDFWZLWK9LDFRP ,QFRQFOXVLRQRIWKLVSDUWRIWKHDQDO\VLVZKDWDUHWKHPDLQFRPSHWLWRUV"           

24  $IWHUWKLVDQDO\VLVDTXHVWLRQLVSURSRVHGKRZGLG1HWIOL[JRWWRGLIIHUHQWLDWHJDLQLQJ FRPSHWLWLYHDGYDQWDJHLQWKLVLQGXVWU\"7ZRPDLQH[SODQDWLRQV - )LUVWPRYHUDGYDQWDJHLQ1HWIOL[DOUHDG\KDGDVWURQJLQYHVWPHQWLQWKH JURZLQJRQOLQHLQGXVWU\  - /LFHQVLQJDQGGHYHORSPHQWRIRULJLQDOFRQWHQWKLJKTXDOLW\RIFRQWHQWNHSWWKH FXVWRPHUVEXWWKLVLVEHWWHUH[SODLQHGLQWKHFRPSDQ\RYHUYLHZ  ,QFRQFOXVLRQDQGLQWURGXFLQJWRWKHFRPSDQ\RYHUYLHZZHSURSRVHWKHHVVHQWLDOIDFWRUV XVHGWRYDOXHLQWHUQHWFRPSDQLHV       

25



&RPSDQ\2YHUYLHZ



1HWIOL[ LV D SURYLGHU RI LQWHUQHW VWUHDPLQJ IRU PXOWLPHGLD FRQWHQW 7KLV SXEOLF ILUP PDUNHWVLQWKHEXVLQHVVVHFWRURIVRIWZDUHDQG,7VHUYLFHVWHFKQRORJ\IRFXVHGLQWKH LQWHUQHW VHUYLFHV LQGXVWU\ 1HWIOL[ SURYLGHV 79 VKRZV DQG PRYLHV WKDW \RX ZDWFK H[FOXVLYHO\RQOLQH8OWLPDWHO\LW¶VDSRZHUKRXVHRIRQOLQHHQWHUWDLQPHQW

1HWIOL[LVWKHODUJHVWRQOLQHHQWHUWDLQPHQWVXEVFULSWLRQVHUYLFHLQWKH8QLWHG6WDWHVZKLFK SODQVWRH[WHQGWKLV³DFKLHYHPHQW´WRDJOREDOVFDOH1HWIOL[FXUUHQWO\GRHVEXVLQHVVLQ WKUHHDUHDVGRPHVWLF86'9'¶VGRPHVWLFVWUHDPLQJDQGLQWHUQDWLRQDOVWUHDPLQJ7KHLU PDLQ LQYHVWPHQW LV ORFDWHG LQ WKH LQWHUQHWYLGHR VWUHDPLQJ VHUYLFH E\ RIIHULQJ WKHLU VXEVFULEHUV DQ HQWLUH OLEUDU\ RI RQOLQH FRQWHQW ³XVHU IULHQGO\´ 2QH RI WKH PDLQ FRPSHWLWLYHDGYDQWDJHVLVWKHKLJKLQYHVWPHQWLQWKHTXDOLW\RIWKHLURULJLQDOFRQWHQW$Q DFWLYHUROHLQDFTXLULQJDQGPDQDJLQJWKHLUVKRZVUHVXOWHGLQVXFFHVVHVOLNH³+RXVHRI &DUGV´DQG³2UDQJHLVWKH1HZ%ODFN´1RZDGD\V1HWIOL[UHJLVWHUVRIWKH1RUWK $PHULFDQDJJUHJDWHZHEWUDIILF +LVWRU\RI1HWIOL[ 1HWIOL[ZDVIRXQGHGLQE\LWVFXUUHQW&(25HHG+DVWLQJV,WVWDUWHGPRYLHUHQWDO VHUYLFHVLQWKURXJKDVXEVFULSWLRQEDVHGEXVLQHVVPRGHO2ULJLQDOO\WKHFRPSDQ\ KDGRQO\D'9'E\PDLOVHUYLFH$IHZ\HDUVODWHULQWKHEXVLQHVVLQWKHFRPSDQ\ VWDUWHGLQFOXGLQJVWUHDPLQJVHUYLFHV7KHLUVWUDWHJLFPRWLYDWLRQZDVWRUHGXFHWKHFRVWV LQFXUUHGIRUSRVWDJHDQGVKLSSLQJ :LWKPDUNHWWUHQGVLQYLHZLQJRQOLQHFRQWHQWDWKRPHFRQVLVWHQWO\JURZLQJDORQJZLWKD ³ILUVWPRYHUVDGYDQWDJH´E\1HWIOL[ZDVNQRZQDVRQHRIWKHODUJHVWVXEVFULSWLRQ VHUYLFHRIIHULQJLWVVHUYLFHVLQWKH86DQG&DQDGDXQWLOH[SDQGLQJWRFRXQWULHV LQ ,QWKHPDLQFRPSHWLWRUVVWDUWHG³HVWDEOLVKLQJ´WKHPDUNHW+XOX3OXVDQG$PD]RQ ,QVWDQW9LGHRV 

26  %\2FWREHU1HWIOL[KDVPRUHWKDQPLOOLRQVXEVFULEHUVZRUOGZLGHZLWKSODQVWR H[SDQGHYHQPRUH5HHG+DVWLQJVH[SUHVVHGRQWKHFRPSDQ\¶VDQQXDOUHSRUWLWVJRDORI UHDFKLQJPRUHWKDQFRXQWULHVE\ +RZZLOOWKH\FDSWXUHDOORIWKHVHFXVWRPHUV"7KLVFDQEHH[SODLQHGLQWKHPRGLILHG'HOWD PRGHOLQILJXUH  ),*85('(/7$02'(/211(7)/,;  0DLQO\WKURXJKWKHLURULJLQDOVHULHVDQGFXVWRPL]HGXVHUH[SHULHQFHWKH\GHYHORSHGD IRUPXODWRPDLQWDLQWKHLUFXVWRPHUVDFKLHYHFXVWRPHUORFNLQ %\LQWHJUDWLQJFXVWRPHULQIRUPDWLRQ1HWIOL[XVLQJWKHSURILOHVLVIROORZLQJD³JURZWK KDFNHUV´ VWUDWHJ\ WU\LQJ DIWHU WR DFKLHYH D V\VWHP ORFNLQ WKURXJK WKH TXDOLW\ RI LWV RULJLQDOFRQWHQW

  

27  ([SDQVLRQVWUDWHJ\ 1HWIOL[KDVSRVLWLRQHGLWVHOILQPDQ\³ZHVWHUQ´FRXQWULHVDQGLVORRNLQJEH\RQGLWLV SRVLWLRQLQJLWVHOILQ/DWLQ$PHULFDDQGLVOXUNLQJLQ$VLDDQGWKHUHVWRI(XURSH7KH\ SODQWREHLQPRUHWKDQFRXQWULHVLQWKHQH[W\HDUVWKDWH[SODLQVWKHSHULRGIRU YDOXDWLRQRI\HDUVVRWKDWLVKDV\HDUVIRUWKHHQGRIWKHH[SDQVLRQDQGDQRWKHURU \HDUVXQWLOWRDFKLHYHPDWXULW\ZRUOGZLGH

6XPPDUL]LQJ LWV EHKDYLRU LV VLPLODU WRZDUGV WKH HQWHUWDLQPHQW LQGXVWU\ SURYLGLQJ ³XQLYHUVDO´FRQWHQW$PHULFDQEORFNEXVWHUVDQGVKRZVZKLOHDWWKHVDPHWLPHFUHDWLQJ ORFDOFRQWHQW,W¶VWU\LQJWRFRQWURODSDUWRIWKHFUHDWLRQSURFHVVXSVWUHDPLQWKH'HOWD 0RGHOWKH³EHVWSURGXFW´WKURXJKOLFHQVLQJDQGSURGXFWLRQDQGZLWKRQHRIWKHEHVW FXVWRPHUVROXWLRQVDLPLQJWRORFNLQLWVFXVWRPHUV )LJXUH6KDUHKROGHUVWUXFWXUH   

28



$QRWKHU DSSURDFK RQ WKH DQDO\VLV RI 1HWIOL[ FRPHV IURP VWXG\LQJ LWV VWUHQJWKV ZHDNQHVVHVRSSRUWXQLWLHVDQGWKUHDWV

1HWIOL[ VWUHQJWKV ZHUH PHQWLRQHG EHIRUH WKURXJKRXW WKLV WKHVLV 7KHLU VWURQJ EUDQG UHFRJQLWLRQRULJLQDOFRQWHQWWKHXVHUIULHQGO\SODWIRUPWKDWXVHVH[WHQVLYHFXVWRPHUGDWD DORQJZLWKKLJKFRQYHQLHQFHVLQFHWKHDSSLVDYDLODEOHRQDOOSODWIRUPVJHQHUDWHVKLJK FRPSHWLWLYHDGYDQWDJHJLYLQJWKHPVSDFHIRUH[SDQVLRQ :HDNQHVVHVRQ1HWIOL[IRFXVRQWKHSUHVHQWHGUHVXOWVIURPWKHLULQWHUQDWLRQDOEXVLQHVV 7KHLULQWHUQDWLRQDOLQYHVWPHQWVVWLOOSUHVHQWDQHJDWLYH139EXWWKLVFDQ¶WEHWDNHQZLWK PXFKVHULRXVQHVVFRQVLGHULQJWKDWWKLVLQYHVWPHQWLVVWLOOLQDQHDUO\SKDVH %\IROORZLQJWKLVSHUVSHFWLYHZHFDQDOVRVHHLQWHUQDWLRQDOLQYHVWPHQWVDVRSSRUWXQLWLHV ,I 1HWIOL[ XVHV LWV DGYDQWDJHV EUDQG UHFRJQLWLRQ TXDOLW\ RI FRQWHQW WR HVWDEOLVK DQG GRPLQDWHWKHPDUNHWLQRWKHUFRXQWULHVWKH\FDQUHYHDOWREHDVSURILWDEOHDVWKH\DUHLQ WKH86$QRWKHURSSRUWXQLW\UHOLHVRQWKHGHYHORSPHQWRIRULJLQDOFRQWHQWVLQFH1HWIOL[ KDV WKH DELOLW\ WR SURGXFH QHZ VKRZV ZLWK WKH VDPH VXFFHVV DV +RXVH RI &DUGV JXDUDQWHHLQJFXVWRPHUV

$ WKUHDW LV JHQHUDWHG IURP WKH LQFUHDVLQJ FRPSHWLWLRQ DQG WKH JURZWK RI WKH FRVWV RI OLFHQVLQJ)RUH[DPSOH1HWIOL[ORVWGLUHFWO\LWVYLGHRSURYLGHU(3,;WR$PD]RQ 1RZ LQ RUGHU WR LQWURGXFH YDOXDWLRQ ZH SURFHHG ZLWK D UHYLHZ RI WKH FRPSDQ\¶V ILQDQFLDOWKURXJKWKHODVW\HDUV        

29



$VVXPSWLRQV7KH'LVFRXQW)DFWRU

7KURXJKWKLVFKDSWHULW¶VH[SODLQHGLQGHWDLOWKHSDWKIROORZHGLQWKHGHWHUPLQDWLRQRIWKH LQSXWVUHTXLUHGIRUWKHDGMXVWHGSUHVHQWYDOXHPHWKRGRORJ\7KH³FRUHLQSXW´ZLOOEHWKH FRVWRIHTXLW\5HZKLFKZLOOEHGHWHUPLQHGIURPWKH&$30WKHRU\7KHFRVWRIHTXLW\ UHSUHVHQWVWKHFRPSHQVDWLRQGHPDQGHGE\WKHPDUNHWLQH[FKDQJHRISRVVHVVLQJDQDVVHW DFFRPSDQLHGE\WKHULVNWKDWFRPHVIURPRZQLQJLW7KLVLVWKHIRUPXODQHHGHGWREH VROYHGIRUXVWRJHWRXUGLVFRXQWIDFWRU ܭ݁ ൌ ݎ݂ ൅ ߚሺܯܴܲሻ  

5LVN)UHHUDWHDQGWKH0DUNHW5LVN3UHPLXP

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ZHWRRNLQWRDFFRXQWWKH\HDUO\UHWXUQVLQEHWZHHQDQGDQGDV WKHEHQFKPDUNWKH6 3LQGH[UHWXUQLQJDQH[SHFWHGPDUNHWUHWXUQRI%\ VXEWUDFWLQJWKHULVNIUHHUDWHZHJHWDPDUNHWULVNSUHPLXPRI   

30



%HWD

)LQDOO\LQRUGHUWRILOOWKHIRUPXODZHPXVWHVWLPDWHWKH%HWDRULQRWKHUZRUGVWKH YRODWLOLW\ RI D VHFXULW\ RU RI D SRUWIROLR LQ FRPSDULVRQ WR WKH PDUNHW ,W¶V EDVLFDOO\ FDSWXULQJWKHXQGLYHUVLILDEOHULVN

)RU1HWIOL[LWLVJRLQJWREHXVHGDVHUYLFH%HWDSURYLGHGE\5HXWHUV7KLVFRPSXWHG VRXUFH JLYHV DQ HVWLPDWH IRU %HWD RI  EHLQJ EDVHG RQ D \HDU PRQWKO\ GDWD  PRQWKV FRPSDULQJ 1HWIOL[ WR WKH 6 3 7KLV VRXUFH SURYLGHG D VXIILFLHQW ODUJH HVWLPDWLRQZLQGRZDQGDSHULRGLFLW\WKDWLVQ¶WDIIHFWHGE\GDLO\RUZHHNO\WUDGLQJQRLVH &RQVLGHULQJWKDWWKHILUVWVWHSRIWKH$39YDOXDWLRQUHTXLUHVXVWRGLVFRXQWRQO\RYHUWKH XQOHYHUHGYDOXHRIWKHFRPSDQ\ZHDUHDOVRJRLQJWRXVHWKHXQOHYHUHGEHWDREWDLQHG WKURXJKWKHIROORZLQJIRUPXOD ߚݑ ൌ  ߚ݈ ሺͳ ൅ ሺͳ െ ܶܿሻ כ ቀܦܧቁሻ %\FRPSOHWLQJWKLVIRUPXODZHJHWDILQDO8QOHYHUHG%HWDRI 

&RVWRI(TXLW\

1RZWKDWZHSRVVHVVDOOWKHUHTXLUHGLQSXWVZHKDYHWKHFRQGLWLRQVWRFDOFXODWHWKHFRVW RIHTXLW\ZKLFKKDVDFRUHLPSDFWRQRXUILQDOYDOXDWLRQUHVXOWVDVLWLVXVHGWRGLVFRXQW WKHIRUHFDVWHGIUHHFDVKIORZV %\ILOOLQJZLWKWKHLQSXWVRIWKH&$30PRGHOZHDFKLHYHDFRVWRIHTXLW\RI 

&RVWRI'HEW

,QRUGHUWRFDOFXODWHWKHFRVWRIGHEWWKHHIIHFWLYHUDWHWKDWDFRPSDQ\SD\VRQLWVGHEW ZHWRRNLQWRDFFRXQWWKHULVNIUHHUDWHDQGWKHGHIDXOWUDWHEDVHGRQWKHUDWLQJRIWKHERQGV RIWKHFRPSDQ\DVLWLVUDWHG 

31 6RRXUSUHWD[FRVWRIGHEWDGGVWKHULVNIUHHUDWHWRLWVGHIDXOWVSUHDGEDVHGRQ D%UDWLQJLW¶VDVLWFDQEHFRQFOXGHGIURPWDEOH;JLYLQJWKHUHIRUHZH ZLOOKDYHDQDIWHUWD[FRVWRIGHEWRI W 

(IIHFWLYH7D[5DWH

$QDGGLWLRQDOLQSXWHVVHQWLDOIRUREWDLQLQJWKHQHWLQFRPHILUVWO\ZHQHHGWRDSSO\D FRUSRUDWHWD[UDWH)URPWKHLQIRUPDWLRQGLVSOD\HGLQ1HWIOL[¶VDQQXDOUHSRUWVZHZLOO DVVXPHXVLQJWKHVDPHYDOXHIRUWKHSURMHFWHG\HDUVXVLQJDQHIIHFWLYHWD[UDWHRI 

&RQFOXVLRQV

*LYHQ KRZ XQVWDEOH RXU FDSLWDO VWUXFWXUH LV VHH DSSHQGL[ & IRU YDULDWLRQV LQ WKH HTXLW\GHEWUHODWLRQWKLVYDOXHVZLOOQRWEHXVHGWRFDOFXODWHD:$&&DVZHZLOODFKLHYH 1HWIOL[SULFHWDUJHWWKURXJKD³6XPRI3DUWV´YDOXDWLRQ 6RRXUVXPPDU\IRUFDOFXODWHGHVWLPDWHV

.H8QOHYHUHG 

.G



5I



(9



%HWD



'9



053



7F















32



9DOXDWLRQ(VWLPDWHV

5HYHQXHV

5HYHQXHJURZWKUDWHDQGWKHUHVXOWDQWSURMHFWLRQVDUHRQHRIWKHPRVWLPSRUWDQWHYHQD FRUHDVVXPSWLRQVLQRXUYDOXDWLRQPRGHOVVDOHVUHSUHVHQWRQHRIWKHPDLQGULYHUVRIPRVW RIWKHIROORZLQJFRPSRQHQWVLQDFRPSDQ\¶VILQDQFLDOVWDWHPHQWV $FFRUGLQJWR'DPRGDUDQ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

6XPPDUL]LQJ LQ RUGHU WR LQWURGXFH KRZ ZH ZLOO SURFHHG GXULQJ WKLV VWHS EHLQJ D VXEVFULEHU¶VGULYHQFRPSDQ\RXUJURZWKZLOOEHGLUHFWO\OLQNHGWRWKHHYROXWLRQLQWKH QXPEHURIVXEVFULEHUV 7REXLOGWKLVUHYHQXHIRUHFDVW ZHQHHGWRVL]HRXUPDUNHWHVWLPDWLQJWKHQXPEHURI KRXVHKROGVDQGVXEVFULEHUVWKDWPLJKWUHJLVWHUWR1HWIOL[)RUWKLVZHPXVWHVWLPDWHERWK KLVWRULFDODQGIXWXUHVXEVFULSWLRQUDWHVE\VWXG\LQJDQGDQDO\]LQJ1HWIOL[KLVWRULFDOGDWD LQFRUSRUDWLQJSRVVLEOHGHYLDWLRQVFDXVHGE\H[WHUQDOIDFWRUVSULRUWRWKLVDQDO\VLVZKLFK ZLOOEHUHYHDOHGLQWKHVHQVLWLYLW\DQDO\VLV  2XUVWXG\EHJLQVZLWKPDUNHWVXUYH\VPDNLQJDQDO\VLVLQUHIHUHQFHFRXQWULHVDOUHDG\ WDNLQJLQWRDFFRXQWKLVWRULFDOGHYHORSPHQWLQHDFKUHVSHFWLYHPDUNHWKLVGHYHORSPHQWRI

33

1HWIOL[ DQG RI LWV FRPSHWLWRUV WKURXJK SXEOLF UHSRUWV DQQXDO UHSRUWV DQG ILQDQFLDO VWDWHPHQWV2XUPDUNHWVXUYH\VLQYROYHGHWHUPLQLQJWKHZHLJKWLQWKHGHPDQGRIPDQ\ IDFWRUVVXFKDVLQWHUQDWLRQDOEHQFKPDUNVWUHQGVULVNIDFWRUVGHPRJUDSKLFIDFWRUVIRU H[DPSOH\RXQJHUSHRSOHDUHRQOLQHPRUHIUHTXHQWO\WKHUHIRUHKLJKHUXVDJHRI1HWIOL[ 

IURP WKH \RXQJHU JHQHUDWLRQ VR D FRXQWU\ ZLWK ROGHU DJH DYHUDJH ZLOO KDYH ORZHU HVWLPDWHVXVHUEHKDYLRUIRUH[DPSOHWKHLPSDFWRILQWURGXFLQJVWUHDPLQJRQOLQHDQG RULJLQDO FRQWHQW LQ WKH PDUNHW SHQHWUDWLRQ RI WKH 8QLWHG 6WDWHV ZLOOLQJQHVV WR SD\ KDUGZDUHSHQHWUDWLRQDQGQHWZRUNLQIUDVWUXFWXUHWDNLQJWKHFKRLFHRIPDUNHWVEDVHGLQ LIWKH\DUHUHSUHVHQWDWLYHIRUWKHGHYHORSPHQWRIDVSHFLILFUHJLRQ)RUWKLVGHYHORSPHQW WKHKLVWRULFDOGHYHORSPHQWLVREWDLQHGIURPRIILFLDOVWDWLVWLFVRUJDQL]DWLRQRULQGXVWU\ LQIRUPDWLRQ

%\LGHQWLI\LQJWKHGULYHUVWKDWOHDGWRHYROXWLRQRIWKHPDUNHWSHQHWUDWLRQXVLQJWKHLQSXWV PRUH WKDQ  PDUNHW GULYHUV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

34  0DUNHW VL]LQJ  0LOOLRQ    86$ 0LOO0DUNHW3HQHW 003 &DQDGD 003 003 /DWLQ$PHULFD 003 003 (XURSHH[FHSW8. 003 003 8QLWHG.LQJGRP 003 003 $VLD3DFLILF 003 003 $XVWUDOLD 1HZ=HDODQG 003 003 *OREDO  003 003 )LJXUH±6XEVFULEHUV*URZWK3UHGLFWLRQIRU H[FOXGLQJ$IULFDDQG0LGGOH(DVW %HWZHHQDQGKRZGRZHHVWLPDWHZLWKKLJKHUSUHFLVLRQWKHJURZWKSHUUHJLRQ DQGUHVSHFWLYHO\SHU\HDU")URPWKLVSRLQW'DPRGDUDQ¶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¶WHQWHUHG XQWLO ZHH[SHFWDQLPSDFWLQWKHPDUNHWSHQHWUDWLRQFORVHWRLQWKHILUVWWZR\HDUV DVLWFDQEHVHHQLQ(XURSH$VLDKDVDORZHULPSDFWLQWKHILUVW\HDUVJLYHQWKH KLJKGLIILFXOW\LQVXUSDVVLQJSROLWLFDOEDUULHUV1HWIOL[LVHYHQFRQVLGHULQJLIWKH\VKRXOG HQWHU&KLQDEXWDV1HWIOL[VXUSDVVHVWKLVLVVXHVWKHJURZWKVXIIHUVDSRVLWLYHLPSDFWVR LWPD\WDNHDFRXSOHRI\HDUVXQWLOZHVHHDGHFUHDVHLQWKHJURZWKUDWHE\$VLD6RE\ HQWHULQJ(XURSHZHH[SHFWDERRVWLQJURZWKWRZKLOHLQ$VLDE\HQWHULQJDPDUNHW ZLWKDVL]HRI0LOOLRQSHRSOHFORVHWRKDOIRIWKHZRUOGPDUNHWVL]HZHDOVRILQG SODXVLEOHIRUDPDUJLQDOERRVWLQUHYHQXHJURZWKEHWZHHQDQG )URPWRWKHJURZWKUDWHVGHULYHIURPDORJDULWKPLFORJLFGHFUHDVLQJ FORVHWRDUDWHWKDWIROORZVDFRQFDYHIXQFWLRQXQWLOLWUHDFKHV³HQWHULQJLQ

35



PDWXULW\´SKDVH IURP WKLVSRLQWWKH KLVWRULFDO JURZWK IURP WKH 8QLWHG 6WDWHV FDQ EH DSSOLHGH[FHSWIRU$VLDZKRVHH[SDQVLRQSURFHVVRQO\WHUPLQDWHVLQVRLWVJURZWK SKDVHZLOOVWLOOEHHQGLQJE\7KHILQDOJURZWKUDWHVE\UHJLRQE\\HDUDORQJZLWK LWV&$*5VFDQEHIRXQGLQWKHDSSHQGL[$DQGDQDQDO\VLVRIWKHUHVXOWDQWFRQVROLGDWHG UHYHQXHVFDQEHFKHFNHGLQILJXUH   )LJXUH±5HYHQXHV3URMHFWLRQV

1HWIOL[ LV FRQWLQXRXVO\ LQYHVWLQJ LQ SURYLGLQJ EHWWHU DQG FXVWRPL]HG VHUYLFHV DQG LPSURYHGWHFKLQRUGHUWRLQFUHDVHLWVVXEVFULEHUVJURXSDLPLQJDWEHFRPLQJWKHOHDGHU LQWKHLQGXVWU\ 

&RVWVRI*RRGV6ROG&2*6

7KHFRVWVRIJRRGVVROGDUHGLUHFWFRVWVDWWULEXWDEOHWRWKHSURGXFWLRQRIWKHJRRGVRU VHUYLFHVGHYHORSHGLQWKHFRPSDQ\8VXDOO\FRJVDUHFDOFXODWHGDVDSHUFHQWDJHRIWKH UHYHQXHVRIWKHFRPSDQ\EHLQJQRUPDOO\YDULDEOHLQQDWXUH :KDWDUHWKHVHFRVWV"³)RU1HWIOL[YLGHRVWUHDPLQJLV RQHRIWKHFHQWUDOFRJVRIWKH FRPSDQ\´1HWIOL[SD\VIRUOLFHQVLQJIRUWKHULJKWWRVWUHDPLWVFRQWHQW7KLVFRVWVLQFOXGH WKHDPRUWL]DWLRQRIWKHVWUHDPLQJFRQWHQWOLEUDU\DQGRWKHUH[SHQVHVDVVRFLDWHGZLWKWKH 0 0,05 0,1 0,15 0,2 0,25 0,3 0,35 0,4 0,45 0 5000 10000 15000 20000 25000 30000 2014A 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024

Revenues Projections

36

OLFHQVLQJDQGDFTXLVLWLRQRIWKLVFRQWHQWFXVWRPHUVHUYLFHDQGSD\PHQWSURFHVVLQJIHHV 7KLUGSDUW\ FRVWVDUHDOVRUHODWHG ZLWKGHOLYHULQJFRQWHQWRYHUWKHLQWHUQHW7KHHYHU LQFUHDVLQJFRVWRIOLFHQVLQJLVDKXJHLVVXHIRU1HWIOL[DQGE\HQWHULQJLQQHZFRXQWULHV WKH\ZLOOKDYHWRVSHQGH[WUDVWRDGDSWWRHDFKPDUNHWWKDWLVWKHUHDVRQEHKLQG1HWIOL[ FRQVLGHUDEOHLQYHVWPHQWLQWKHGHYHORSPHQWRIRULJLQDOFRQWHQWVXFKDV+RXVHRI&DUGV 7KLV NLQG RI FRVWV GLIIHU IURP W\SHV RI EXVLQHVVHV 1HWIOL[¶V EXVLQHVV PRGHO ORRNV VWUDLJKWIRUZDUGDOWKRXJKRQOLQHYLGHRVWUHDPLQJLVKHDYLO\ODGHQZLWKFRVWVWKHPDMRULW\ RI ZKLFK DUH FRQWHQW OLFHQVH IHHV DQG LQYHVWPHQW RXWOD\V IRU VHWWOLQJ XS WKH LQWHUQHW LQIUDVWUXFWXUHDORQJZLWKUXQQLQJRQOLQHRSHUDWLRQV

2XUSHUFHQWDJHZLOOFRPHIURPKLVWRULFDOZHLJKWVEDVHGRQWKHSHULRGRI1HWIOL[EHWZHHQ ³KLJK JURZWK´ KLJKHU LQYHVWPHQW VR FRJV JURZ DW  RI WKH UHYHQXHV JURZWK ³WUDQVLWLRQ´DQGHQWHULQJPDWXULW\DQGEH\RQG 7KHHYROXWLRQRIWKHFRJVFDQEHEHWWHUYLHZHGWKURXJKWKHIROORZLQJFKDUWDORQJZLWKD IXOO\GHWDLOHGDQDO\VLVRQDSSHQGL[%             

37



2WKHURSHUDWLRQDOH[SHQVHV

)RUWKHRWKHUDGGLWLRQDORSHUDWLQJH[SHQVHVWKHVDPHUDWLRQDOHZDVXVHGDQGDSSOLHGWR WKHZHLJKWRIWKHFRVWVRYHUWKHVDOHVIRUWKHPDUNHWLQJ5 'DQG6 *FRVWV

7KH PDUNHWLQJ FRVWV DFFRXQW IRU WKH DGYHUWLVLQJ H[SHQVHV LQFOXGLQJ SURPRWLRQDO DFWLYLWLHVXVHGRQOLQHDQGRQ79DQGDOOWKHSD\PHQWVPDGHWRWKHDIILOLDWHVDQGGHYLFH SDUWQHUV

7KHUHVHDUFKDQGGHYHORSPHQWGHSDUWPHQWFUHDWHVFRVWVUHODWHGWRWKHSD\UROODQGFRVWV DVVRFLDWHGZLWKWKHLPSURYHPHQWVRIVHUYLFHRIIHULQJV7KLVHQJOREHVWHVWLQJPDLQWDLQLQJ DQGPRGLI\LQJWKHXVHULQWHUIDFHPHUFKDQGLVLQJDQGGHOLYHU\WHFKQRORJ\1HWIOL[LVHYHQ WU\LQJ WR GHYHORS D WHFKQRORJ\ WR EH DEOH WR VLPSO\ HQWHU HYHU\ FRXQWU\ HDVLHU DQG VLPXOWDQHRXVO\WU\LQJWRIDVWHQWKHH[SDQVLRQSHULRGDVZHOODVWKHWHOHFRPPXQLFDWLRQ V\VWHPDQGLQIUDVWUXFWXUHVUHODWHGWRFRPSXWHUKDUGZDUHDQGVRIWZDUH )LQDOO\WKHJHQHUDODQGDGPLQLVWUDWLYHFRQVLVWRISD\UROOIRUFRUSRUDWHSHUVRQQHODORQJ ZLWKSURIHVVLRQDOIHHV:LWKWKLVLQIRLQWRDFFRXQWZHJHWILJXUHIRUHDFKFDWHJRU\RI WKHUHPDLQLQJFRVWV  )LJXUH±&RVWV3URMHFWLRQV  0 0,05 0,1 0,15 0,2 0,25 0,3 0,35 0,4 0 2000 4000 6000 8000 10000 12000 14000 16000 18000 2014A 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024

COSTS PROJECTIONS

38



&DSH[

&DSLWDO H[SHQGLWXUHV FRQVWLWXWHV WKH IXQGV DOORFDWHG E\ D ILUP WR DFTXLUH RU XSJUDGH SK\VLFDODVVHWVVXFKDVSURSHUW\LQGXVWULDOEXLOGLQJVRUHTXLSPHQW ܥܣܲܧܺ ൌ ܰ݁ݓܲܲܧ െ ܱ݈݀ܲܲܧ െ ܦ݁݌ݎ݁ܿ݅ܽݐ݅݋݊ *LYHQWKHSODQVWRHQWHULQQHZFRXQWULHV1HWIOL[ZLOOKDYHWRNHHSLQYHVWLQJLQSURSHUW\ DQGHTXLSPHQWWREHDEOHWRDVVLVWDOORILWVQHZFXVWRPHUVWKLVLQYROYHVH[SHQVHVWR LQFUHDVHWKH+4DQGWRLQYHVWLQPRUHVWDIIDVZHOODVLQYHVWLQJLQWKHVWUHDPLQJGHOLYHU\ QHWZRUN7KLVJURZWKZLOOPDWFKWKHQHHGHGWRVDWLVI\WKHFXVWRPHUVDGDSWUHTXLUHG+4 DQGVWDIIIRUFXVWRPHUVHUYLFHWRQXPEHURIDGGHGVXEVFULEHUVWKHUHIRUHLWZLOOEHHTXDO WRWKHUDWHRIJURZWKRIWKHUHYHQXHV &DSH[LVDOVROLQNHGWRWKHFDOFXODWLRQRIWKHGHSUHFLDWLRQ'HSUHFLDWLRQIROORZVDVWUDLJKW OLQH EDVLV VR WKH QHW GHSUHFLDWLRQ ZLOO GHFUHDVH WKURXJKRXW WKH SURFHVV WKDW OHDGV WR PDWXULW\DVLQYHVWPHQWLQSURSHUW\ZLOODOVRGHFUHDVH  )LJXUH±&$3(;3UHGLFWLRQV 



205, 7 339, 33 246, 37 282, 28 281, 65 299, 36 320, 39 315, 26 287, 34 220, 75 2 0 1 5 2 0 1 6 2 0 1 7 2 0 1 8 2 0 1 9 2 0 2 0 2 0 2 1 2 0 2 2 2 0 2 3 2 0 2 4

CAPEX

CAPEX

39



'HEW

)URPWKHSODQVKLJKOLJKWHGE\5HHG+DVWLQJVLQ¶VDQQXDOUHSRUWWKH'HEWZLOOKDYH WRFRQWLQXHLQFUHDVLQJVXSSRUWLQJWKHJURZWKLQLQYHVWPHQWLQGHYHORSPHQWDFTXLVLWLRQ DQGH[SDQVLRQRIQHZFRQWHQWVWDIIDQGHTXLSPHQWUDLVLQJDFHUWDLQOHYHORIGHEWWKDW DGGLWLRQDOO\RSWLPL]HVWKHYDOXHRIWKHFRPSDQ\JLYHQLWVFDSLWDOVWUXFWXUH7KHRSWLPDO OHYHO RI GHEW LV FDOFXODWHG WKURXJK D IRUPXOD GHYHORSHG E\ 'DPRGDUDQ IRFXVHG LQ YDULDWLRQVRIWKHUHODWLRQEHWZHHQHTXLW\DQGGHEWYDOXDWLQJWKHEHQHILWVLQWKHLQWHUHVW WD[VKLHOGVIRUDQDGMXVWHGSURMHFWYDOXDWLRQPRGHO  )LJXUH±'HEW*URZWK3URMHFWLRQV       0 0,2 0,4 0,6 0,8 1 1,2 1,4 1,6 1,8 0 2000 4000 6000 8000 10000 12000 14000 16000 2014A 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024

Debt

Debt Growth

40 

5HWXUQRQ(TXLW\

7KHUHWXUQRQHTXLW\LVDPHWKRGIRUPHDVXULQJDFRPSDQ\¶VDELOLW\WRJHQHUDWHHDUQLQJV IRUHTXLW\VKDUHKROGHUV 6WXGLHVKDYHVKRZHGVXFKDVWKH0RQVWHU:RUOGZLGHWKDWWKHFXUUHQWPDUJLQVIRU5HWXUQ RQ(TXLW\PLJKWQRWEHWKHEHVWLQGLFDWLYHIRUORQJWHUPPDUJLQV7KLVHTXLW\UHWXUQLV VHQVLWLYHWRH[WHUQDOIDFWRUVVXFKDVWKHDSSHDUDQFHRIFRPSHWLWLRQZKLFKZLOOIRUFHWKH PDUJLQVGRZQVRLW¶VULVN\WRUHO\VROHO\RQWKLVIRUWDNLQJFRQFOXVLRQV 1HWIOL[¶VUHWXUQRQHTXLW\LVVWLOOIDUIURPEHLQJRSWLPDOIRULWVVKDUHKROGHUGXULQJLWV JURZWKUDWH7KLVRQO\VXVWDLQVWKHLGHDWKDW1HWIOL[KDV\HWWRIXOO\JURZLWVLQWHUQDWLRQDO PDUNHWWRPDNHXSIRULWVKLJKOHYHORIFRVWVDOVRNQRZLQJWKDWWKH86PDUNHWLVDOUHDG\ PDWXULQJ :LWK HQRXJK VDOHV JURZWK 1HWIOL[ FDQ JHQHUDWH VXIILFLHQW HDUQLQJV IRU VKDUHKROGHUVGHVSLWHDORZRSHUDWLQJPDUJLQ7KLVWHQGHQF\FDQEHFRQILUPHGZLWKWKH SURMHFWLRQVIRUWKHQH[W\HDUVRI1HWIOL[  )LJXUH±52(*URZWK3URMHFWLRQV





0 0,05 0,1 0,15 0,2 0,25 0,3 0 5000 10000 15000 20000 25000 2014A 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024

Return on Equity

41



)LQDO9DOXDWLRQDQG0RGHO$VVXPSWLRQV

$LPLQJDWFRPSOHWLQJWKHFDOFXODWLRQRIWKHFRPSDQ\¶VSURIRUPD%6DQG,6VRPHILQDO DVVXPSWLRQVQHHGWREHPHQWLRQHG 7KHIRUHLJQH[FKDQJHUHYHQXHVFRVWVDQGORVVHVRQ33(ZHUHQRWSURMHFWHGJLYHQ LWV XQFHUWDLQQDWXUH )XUWKHUPRUHIROORZLQJ1HWIOL[SROLF\WKHUHZLOOEHQRGLYLGHQGVGLVWULEXWHGXQWLOWKHHQG RIWKHSURMHFWHGSHULRGGHVSLWHWKHFRQVLGHUDEOHYDOXHRIFDVK )LQDOO\WKHVKDUHKROGHUV¶HTXLW\UHVXOWVIURPWKHRWKHULQSXWVRIWKHYDOXDWLRQPRGHO7KH YDOXHIRUWKHHTXLW\LVREWDLQHGE\GLUHFWO\DGGLQJWKHQHWLQFRPHWRWKHFRUUHVSRQGLQJ \HDUWDNLQJLQWRDFFRXQWDOVRWKH³QRGLYLGHQG´SROLF\              

42



9DOXDWLRQ

7KLVFKDSWHULQWURGXFHVWKHRXWFRPHRIRXUYDOXDWLRQPRGHOVLQZKLFKWKHSUHYLRXVO\ H[SODLQHGDVVXPSWLRQVDQGLQSXWVDUHDSSOLHGPDNLQJRIWKLVFKDSWHUWKHUHVXOWVRIDOOWKH SURFHVVGHYHORSHGVRIDUDVZHUHDFKRXUSULFHWDUJHW 

$GMXVWHG3UHVHQW9DOXH

7KHDGMXVWHGSUHVHQWYDOXHDSSURDFKDVDGHYHORSPHQWRIWKH'&)PRGHODOORZVXVWR HYDOXDWHWKHLQWULQVLFYDOXHRIWKHILUPEDVHGRQWKHH[SHFWHGFDVKIORZVIURPLWVEXVLQHVV %XWDVPHQWLRQHGE\7LPRWK\$/XHKUPDQ³WKH:$&&KDVQHYHUEHHQJRRGDWKDQGOLQJ ILQDQFLDO VLGH HIIHFWV´ VR LW¶V DQ REVROHWH GLVFRXQW UDWH XQOHVV IRU VLPSOH FDSLWDO VWUXFWXUHV´

$VLWZDVSUHYLRXVO\H[SODLQHG1HWIOL[SRVVHVVHVDFRPSOH[FDSLWDOVWUXFWXUHKLQJLQJWR DVXEVFULEHUVEDVHGEXVLQHVVQHHGLQJDYDOXDWLRQPRGHOZLWKIHZUHVWULFWLYHDVVXPSWLRQV UHDG\ WR FRYHU RIIEDODQFH VKHHW LQIRUPDWLRQ EHLQJ H[FHSWLRQDOO\ WUDQVSDUHQW ZKHQ VWXG\LQJDOOWKHFRPSRQHQWVRIYDOXHLQWKHILQDODQDO\VLV 7KH$39DSSURDFKIROORZVD³VXPRISDUWV´PHWKRGRORJ\DVZHEHJLQZLWKWKHYDOXHRI WKHILUPZLWKRXWGHEW %\DGGLQJGHEWWRWKHILUPZHPXVWWDNHLQWRDFFRXQWWKHHIIHFWLQRXUILQDOUHVXOWVE\ LQFOXGLQJERWKWKHEHQHILWVLQWHUHVWWD[VKLHOGVDQGWKHFRVWVDGGHGULVNRIEDQNUXSWF\ RIERUURZLQJ      

43 

7KH)&))HYROXWLRQ

 2XULQLWLDOVWHSZLOOLQYROYHREWDLQLQJRXUEDVHFDVHYDOXHZKLFKLVWKHYDOXHRIWKHILUP DVLIZHUHILQDQFHGVROHO\E\HTXLW\VRZLWKQROHYHUDJH)RUWKLVVWHSZHQHHGWR HVWLPDWHWKHIUHHFDVKIORZVRIWKHDVVHWV ܨܥܨܨ ൌ ܰ݁ݐ݅݊ܿ݋݉݁ ൅ ܦ݁݌ݎ݁ܿ݅ܽݐ݅݋݊ െ ܹܰܥ െ ܥܽ݌݁ݔ %\DFKLHYLQJWKLVVWHSZHGLVFRXQWWKHPZLWKWKHXQOHYHUHGFRVWRIHTXLW\7KHUHVXOWV RIWKHSURFHVVVRIDUFDQEHVHHQZLWKDGHWDLOHGFDOFXODWLRQRIWKHYDOXHVLQFOXGLQJWKH WDNHQ DVVXPSWLRQV LQ DSSHQGL[ ' $V LW FDQ EH DQDO\]HG IURP WKH UHVXOWV WKH KLJK YDULDEOHFRVWVUHVXOWDQWRIWKHH[SDQVLRQSODQVOHDGVWRDGUDZEDFNLQWKHJURZWKRIWKH QHWLQFRPH%XWDVWKHILUP³EUHDNHYHQV´IURPWKLVLQYHVWPHQWZHDVVLVWDQH[SRQHQWLDO LQFUHDVHLQRXUILQDOLQFRPHDVWKHFRPSDQ\LVVWLOOJRLQJWKURXJKDVWURQJJURZWKSHULRG UHVXOWLQJLQDQHTXDOLQFUHDVHLQRXUFDVKIORZVXQWLO 

7KH7HUPLQDO9DOXH

$VSHFLDOFDVHLQZKLFKWKHFDVKIORZVJURZDWDFRQVWDQWUDWHLQSHUSHWXLW\WKHWHUPLQDO YDOXHJLYHVDQHVWLPDWHRIWKHYDOXHDWWKHFRPSDQ\DIWHUWKHH[SOLFLWIRUHFDVWSHULRGLQ WKLVFDVHIURPRQZDUGV ܸܶ ൌܨܥܨܨሺݐ ൅ ͳሻ_{ሺܴ݁ െ ݃ሻ}  ,W¶VXVXDOO\WKHFRPSRQHQWZLWKWKHELJJHVWZHLJKWLQWKHYDOXDWLRQPDNLQJRIWKHVWDEOH JURZWKUDWHDFRUHLQSXWLQRXUYDOXDWLRQSURFHVV)RU1HWIOL[SHUSHWXDOJURZWKUDWHLWKDV EHHQGHFLGHGWRXVHDQDYHUDJHRIWKHODVWILYH\HDUVRIWKH86*'3JURZWKXVLQJD UDWHDVLWJLYHVXVWKHVWHDGLHVWUHDVRQDEOHUDQJHLQDPDUNHW\HWZLWKRXWDVWDEOHPRGHO







44



,QWHUHVW7D[6KLHOGV ([SHFWHG%DQNUXSWF\&RVWV

2QHRIRXUODVWVWHSVJRHVE\HYDOXDWLQJWKHHIIHFWRIWKHJLYHQOHYHORIGHEWRQWKHGHIDXOW ULVN RI WKH ILUP VHHLQJ WKH ZHLJKW RI WKH H[SHFWHG EDQNUXSWF\ FRVWV 7KH H[SHFWHG EDQNUXSWF\FRVWVDUHREWDLQHGWKURXJKWKHIRUPXOD ܧݔ݌݁ܿݐ݁݀ܤܽ݊݇ݎݑ݌ݐܿݕܥ݋ݏݐݏ ൌ ܲݎ݋ܾܾ݈ܽ݅݅ݐݕ݋݂ܤܽ݊ݎ݇ݑ݌ݐܿݕሺ݂݀݁ܽݑ݈ݐ݌ݎ݋ܾܾ݈ܽ݅݅ݐݕሻ כ ܥ݋ݏݐ݋݂ܤܽ݊݇ݎݑ݌ݐܿݕ כ ܧݍݑ݅ݐݕܸ݈ܽݑ݁݋݂ܨ݅ݎ݉ )URP6KDSLURDQG7LWPDQZHVSHFXODWHRXUFRVWRIEDQNUXSWF\WREHDURXQGDQG RIWKHFRPSDQ\DVIRUWKHGHIDXOWSUREDELOLW\LWIROORZVDFKDUWEDVHGRQWKHFUHGLW UDWLQJRIWKHFRPSDQ\ %RQG5DWLQJ 'HIDXOW5DWH '  &  &&  %  %  %  %%  %%%  $  $  $  $$  $$$  

)LQDOO\ ZH DGG WKH H[FHVV FDVK VXEWUDFW WKH GHEW DQG GLYLGH E\ WKH QXPEHU RI RXWVWDQGLQJVKDUHVFRPSOHWLQJWKLVPHWKRGRIYDOXDWLRQ

45



&RQFOXVLRQV

$IWHU DSSO\LQJ DOO LQSXWV JHWWLQJ DOO WKH )&))¶V GLVFRXQWHG E\ WKH XQOHYHUHG FRVW RI HTXLW\DGGLQJLQWHUHVWWD[VKLHOGVFDVKDQGVXEWUDFWLQJWKHH[SHFWHGFRVWRIEDQNUXSWF\ DQGGHEWZHUHDFKDQXQOHYHUHGYDOXHRIWKHILUPRIPLOOLRQ,QILJXUHRU LQDSSHQGL[*ZHFDQVHHWKHZHLJKWVRIWKHILQDOYDOXHGLYLGHGE\FRPSRQHQWV  ),*85(±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

VALUATION RESULTS

-46



6HQVLWLYLW\$QDO\VLV

,QWKLVVHFWLRQZHDFFRXQWWKHLPSDFWRQWKHILQDOSULFHWDUJHWE\FKDQJLQJVRPHFRUH YDULDEOHVOLQNHGWRWKHFRVWRIHTXLW\WKHQXPEHURIVXEVFULEHUVDQGWKHFDSLWDOVWUXFWXUH 7KURXJKGLIIHUHQWVWXGLHVZHGHWHFWWKHPDLQVRXUFHVRIYDOXHDQGRIXQFHUWDLQW\RQWKH ILUP :H FDQ GHYHORS JRRG DQG EDG FDVH VFHQDULRV JLYHQ WKH KHDOWK RI WKH PDUNHW LQGXVWU\DQGFRQVHTXHQWQXPEHURIVXEVFULEHUVIRUWKHQH[W\HDULQIOXHQFLQJWKHJURZWK UDWHRIUHYHQXHV $OVRWKHVWDEOHJURZWKUDWHIRUSHUSHWXLW\ZLOOEHLQFOXGHGLQDQDQDO\VLVZLWKYDULDWLRQV DORQJZLWKRWKHULQSXWWKHFRVWRIHTXLW\5HJLYHQLWVZHLJKWLQWKHILQDOYDOXHE\LWV UROHLQGLVFRXQWLQJERWKWKH)&))DQGWKHWHUPLQDOYDOXH $ILQDODQDO\VLVRIWKH$39PRGHOIRFXVHVLQGHWHUPLQLQJWKHRSWLPDOFDSLWDOVWUXFWXUHLQ RUGHUWRPD[LPL]HWKHYDOXHRIWKHILUP

&RVWRIHTXLW\*URZWK

 7KLVVHQVLWLYLW\DQDO\VLVWULHVWRSURRIWKHZHLJKWRIWZRPDLQLQSXWVLQRXUYDOXDWLRQ PRGHOWKHJURZWKUDWHXVHGIRUSHUSHWXLW\DQGWKHFRVWRIHTXLW\DQGWKHLULPSDFWLQWKH SULFHWDUJHWE\FKDQJLQJHDFKRIWKHYDULDEOHVLQSHUFHQWDJHSRLQWV:HUHODWHWKLVWZR YDULDEOHVJLYLQJWKHLPSDFWWKDWWKH\KDYHWRJHWKHUJLYHQWKHWHUPLQDOYDOXHIRUPXODWKH IUHHFDVKIORZIURPWKHODVW\HDUZLOOEHGLYLGHGE\WKHGLIIHUHQFHEHWZHHQWKH.HDQGWKH SHUSHWXDOJURZWKVRDVWXG\EHWZHHQWKHLPSDFWLQFKDQJHVLQWKLV  G /Ke 5,50% 6% 6,50% 7% 7,50% 8% 8,50% 9% 9,50% 10% 0% 130,07 143,73 118,57 108,76 100,31 86,50 92,95 80,80 75,74 71,20 0,50% 138,91 154,75 125,77 114,71 105,28 90,06 97,14 83,85 78,37 73,49 1% 149,53 168,23 134,30 121,66 111,01 101,93 87,29 94,10 81,31 76,03 1,50% 162,51 185,08 144,52 129,86 117,70 107,46 91,18 98,72 84,62 78,87 2% 178,73 206,74 157,02 139,71 125,61 113,90 104,04 88,37 95,63 82,06 2,50% 199,58 235,61 172,64 151,75 135,09 121,52 110,25 100,76 85,68 92,66 3% 227,39 276,04 192,72 166,79 146,69 130,66 117,60 106,75 89,81 97,61 3,50% 266,32 336,69 219,50 186,14 161,19 141,84 126,41 113,83 103,38 94,58 4% 324,71 437,76 256,99 211,93 179,82 155,80 137,18 122,32 110,21 100,15 4,50% 422,03 639,91 313,23 248,05 204,67 173,76 150,64 132,70 118,39 106,73 5,00% 1 246,34 406,95 616,67 302,21 239,46 197,71 167,94 145,67 128,40 114,62

47 UHODWLRQPLJKWUHYHDOWREHUHOHYDQW$VH[SHFWHGWKHYDULDEOHVKDYHDQLQYHUVHUHODWLRQ LQWKHLPSDFWWKDWWKH\KDYHRQWKHYDOXDWLRQ,IWKHJURZWKLVKLJKHUWKHYDOXHLVKLJKHU LIWKHFRVWRIHTXLW\LVKLJKHUWKHFDVKIORZVJHWPRUHGLVFRXQWHGVRWKHYDOXHVXIIHUVD GHFUHDVH $SODXVLEOHFRQFOXVLRQWRWDNHLVWKDWWKHFRVWRIHTXLW\KDVDVWURQJHULPSDFWLQWKHYDOXH WKDQWKHFKDQJHVLQWKHJURZWKDQGWKHFORVHULWLVIURPWKHJURZWKWKHKLJKHUWKHLPSDFW RIWKHSHUFHQWXDOFKDQJHVRWKHFORVHUWKHYDOXHVRIWKHYDULDEOHVDUHWRHDFKRWKHU WKHEHWWHUIROORZLQJWKLVORJLFWKHORZHUWKHFRVWRIHTXLW\WKHEHWWHU



6FHQDULR$QDO\VLV

,QDVFHQDULRDQDO\VLVZHVWXG\WKHSURFHVVRIHVWLPDWLQJWKHH[SHFWHGYDOXHRIDVKDUH SULRUWRDJLYHQSHULRGRIWLPHIROORZLQJDVSHFLILFDVVXPSWLRQWKDWDQHYHQWZLOORFFXU ZKLFK ZLOO GLFWDWH FKDQJHV LQ NH\ IDFWRUV RU FRUH LQSXWV ZLWK HQRXJK LPSRUWDQFH WR VLJQLILFDQWO\DIIHFWWKHYDOXHRIRXUVKDUH 7KHSXUSRVHRIDVFHQDULRDQDO\VLVGRHVQ¶WIRFXVLQLGHQWLI\LQJWKHH[DFWFRQGLWLRQVRI HDFKVFHQDULRLVWREXLOGD³ZKDWLI´VLWXDWLRQEDVHGRQDSODXVLEOHLGHDRIZKDWPLJKW KDSSHQ7KLVPHQWLRQHGLGHDPXVWFKDQJHDOOLQSXWVLQRUGHUWREHDVFHQDULRDQDO\VLVRU HOVHLWZRXOGEHMXVWDVHQVLWLYLW\DQDO\VLVLQZKLFK\RXRQO\FKDQJHRQHDWWULEXWH )RUWKLVDQDO\VLVZHDUHGHYHORSLQJDJRRGDQGEDGFDVHVFHQDULRLQZKLFKRXUPDLQ LPSDFWZLOOEHKLJKOLJKWHGLQWKHQXPEHURIVXEVFULEHUV        

48



*RRG&DVH6FHQDULR

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

Good Case Scenario