logo
9434 logo

9434
SoftBank

Investments In AI And OpenAI Partnership Will Create New Technological Efficiencies

AN
Consensus Narrative from 13 Analysts
Published
November 10 2024
Updated
March 19 2025
Share
WarrenAI's Fair Value
JP¥215.85
0.2% overvalued intrinsic discount
19 Mar
JP¥216.20
Loading
1Y
5.7%
7D
2.5%

Author's Valuation

JP¥215.8

0.2% overvalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Consolidating banking and security services into PayPay and AI infrastructure investment are likely to boost revenue and net margins.
  • Strong performance in Enterprise and Media segments, including ZOZO, is expected to enhance revenue and net earnings.
  • Heavy investments in AI and infrastructure, alongside complex subsidiary management, may strain earnings and financial health if costs outweigh near-term revenue growth.

Catalysts

About SoftBank
    Engages in the telecommunication and information technology businesses in Japan.
What are the underlying business or industry changes driving this perspective?
  • SoftBank is planning to consolidate its banking and security services into PayPay to accelerate growth, which is expected to drive financial segment revenues and increase overall earnings.
  • Investments in AI computing infrastructure and a partnership with OpenAI are expected to create new revenue streams and possibly improve net margins through technological advancements and efficiencies.
  • The ongoing stable growth in the consumer mobile segment, driven by increased subscribers and ARPU stabilization, is anticipated to boost revenue and contribute positively to net earnings.
  • The continued double-digit growth within the Enterprise segment, supported by newly consolidated subsidiaries, is likely to enhance revenue streams and contribute to overall earnings growth.
  • Expansion in the Media and EC segment, with entities like ZOZO showing strong performance, is likely to drive higher revenue and improve net income through diversified income sources.

SoftBank Earnings and Revenue Growth

SoftBank Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming SoftBank's revenue will grow by 4.3% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 8.1% today to 9.0% in 3 years time.
  • Analysts expect earnings to reach ¥650.1 billion (and earnings per share of ¥13.74) by about March 2028, up from ¥518.3 billion today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as ¥558.0 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 18.3x on those 2028 earnings, down from 19.5x today. This future PE is lower than the current PE for the JP Wireless Telecom industry at 18.5x.
  • Analysts expect the number of shares outstanding to grow by 0.44% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 4.59%, as per the Simply Wall St company report.

SoftBank Future Earnings Per Share Growth

SoftBank Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company's investment in GenAI and AI infrastructure, although poised for future growth, may lead to increased expenses in the near term, impacting net income until these investments reach the breakeven point.
  • The ongoing efforts and investments in new segments such as Sakai plant and OpenAI collaboration pose a risk of high upfront costs without immediate returns, potentially affecting operating income and overall earnings.
  • The decline in electricity service revenue due to decreased subscribers, despite improvements in procurement costs, indicates a risk of reduced revenue in that segment if the trend continues.
  • Increased sales promotions and customer acquisition initiatives, while potentially boosting revenue, also result in higher costs, which could compress net margins if not balanced effectively against revenue growth.
  • The complexity and the financial burden of managing multiple subsidiary brands and structures, as highlighted by devaluation losses and interest payments, could strain the overall corporate financial health, impacting net income and shareholder equity.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ¥215.846 for SoftBank based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ¥270.0, and the most bearish reporting a price target of just ¥183.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ¥7246.6 billion, earnings will come to ¥650.1 billion, and it would be trading on a PE ratio of 18.3x, assuming you use a discount rate of 4.6%.
  • Given the current share price of ¥213.1, the analyst price target of ¥215.85 is 1.3% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives