Beyond International Limited operates in the media and content businesses in Australia, North America, Europe, and internationally. More info.
Sorry, no analysis for Beyond International Limited's competitors could be found in our database.
The calculations below outline how an intrinsic value for Beyond International is arrived at by discounting future cash flows to their present value. We use analyst's estimates of cash flows going forward 5 years.
See our documentation to learn about this calculation.
|Levered FCF (AUD, Millions)||$7.11||$7.02||$6.93||$6.84||$6.75|
|Source||Extrapolated @ (-1.29%)||Extrapolated @ (-1.29%)||Extrapolated @ (-1.29%)||Extrapolated @ (-1.29%)||Extrapolated @ (-1.29%)|
Discounted (@ 8.6%)
Present value of next 5 years cash flows:
Terminal Value = FCF2021 × (1 + g) ÷ (Discount Rate – g)
Terminal Value = $7 × (1 + 2.8%) ÷ (8.55% – 2.8%)
Terminal value based on the Perpetuity Method where growth (g) = 2.8%:
Present value of terminal value:
Equity Value (Total value) = Present value of next 5 years cash flows + terminal value
Value = Total value / Shares Outstanding ($107 / 61)
Value per share:
Current discount (share price of $0.975): 44%
The discount rate, or required rate of return, is estimated by calculating the Cost of Equity.
Discount rate = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
Discount rate = 8.55% = 2.76% + (0.8 * 7.24%)
The Levered Beta is the Unlevered Beta adjusted for financial leverage. It is limited to 0.8 to 2.0 (practical range for a stable firm).
Levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
0.482 = 0.482 (1 + (1- 30%) (0%))
Levered Beta used in calculation = 0.8
Mr. Mikael Borglund, B.Bus, CA, serves as the Chief Executive Officer of Beyond International Limited and has been its Managing Director since 1991. Mr. Borglund serves as a Managing Director of Beyond Films Limited and Beyond Television Pty. Ltd. During an outstanding career in the film and television industry he has produced a number of outstanding Australian films including KISS OR KILL and Lantana. Mr. Borglund has also been Executive Producer of hundreds of hours of television for broadcasters from around the globe. His credits include a host of internationally successful shows including BEYOND 2000. Hot ProDerty/Hot Atictions. FIRE. Stingers, Good Guys / Bad Guys, Medivac and the AFI Award winning Day Of The Roses and HAIlFA-X f p A. He serves as Non-Executive Director of Beyond Online Limited. Mr. Borglund has been Non-Executive Director of Mariner Retirement Solutions Ltd. since March 10, 1994. He has been an Executive Director of Beyond International Limited since 1990. He was Member of the Australian film and television industry, Mr. Borglund was elected to the council of the Screen Producers Association of Australia (SPAA) in 1994 and in 1997 was appointed to the board of the Australian Film Institute. He is a Charted Acountant from B Bus (credit) University of Technology Sydney.
Beyond International Limited operates in the media and content businesses in Australia, North America, Europe, and internationally. It operates through TV Production and Copyright, Film and Television Distribution, Home Entertainment, and Digital Marketing segments. The TV Production and Copyright segment is involved in the production of television programs and ownership of television product copyrights. The Film and Television Distribution segment distributes television programs and feature films. The Home Entertainment segment distributes DVDs in Australia and New Zealand. The Digital Marketing segment provides online search optimization, Website creation, development and performance, and online media sales services in Australia and New Zealand. The company was founded in 1984 and is based in Sydney, Australia.
|Name:||Beyond International Limited|
|Market Cap:||$60 million|
109 Reserve Road, Sydney, 2064, Australia
|Industry:||Movies and Entertainment|