TR Capital Acquires Stakes in MoEngage, Shadowfax, and Whatfix for Over USD 50 Mn
You're reading Entrepreneur India, an international franchise of Entrepreneur Media.
TR Capital, a leading secondary private equity firm focused on Asia, has announced the acquisition of stakes in three high-growth companies: MoEngage, Shadowfax, and Whatfix, for over USD 50 million. The transaction was completed with global investment firm Eight Roads Ventures, which is backed by Fidelity.
The three companies represent strong market positions in their respective industries:
MoEngage is a customer engagement platform trusted by more than 1,200 global brands, including 7-Eleven and Citibank. It helps businesses create hyper-personalised experiences across digital platforms.
is a customer engagement platform trusted by more than 1,200 global brands, including 7-Eleven and Citibank. It helps businesses create hyper-personalised experiences across digital platforms. Shadowfax is a technology-driven last-mile logistics firm and one of the few profitable players in India's logistics space. It operates in 2,500+ cities, delivers over two million shipments daily, and serves a network of 3.5 million users.
is a technology-driven last-mile logistics firm and one of the few profitable players in India's logistics space. It operates in 2,500+ cities, delivers over two million shipments daily, and serves a network of 3.5 million users. Whatfix is a digital adoption platform that provides in-app training, guidance, and analytics. With over 700 clients in 40 countries, including Fortune 500 companies, Whatfix has become a key enabler in enterprise digital transformation.
TR Capital is known for providing liquidity to private equity asset owners across Asia. Since its founding in 2008, it has managed close to USD 1.5 billion in capital commitments. The firm is an active investor in technology, healthcare, and next-generation consumer sectors across the Asia-Pacific region, with India as a long-term focus market.
Frederic Azemard, Managing Partner at TR Capital, said,
Hashtags
Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Yahoo
6 minutes ago
- Yahoo
Ventia Services Group's (ASX:VNT) Upcoming Dividend Will Be Larger Than Last Year's
The board of Ventia Services Group Limited (ASX:VNT) has announced that the dividend on 8th of October will be increased to A$0.1071, which will be 15% higher than last year's payment of A$0.0935 which covered the same period. This makes the dividend yield about the same as the industry average at 3.6%. 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. Ventia Services Group's Payment Could Potentially Have Solid Earnings Coverage Solid dividend yields are great, but they only really help us if the payment is sustainable. The last payment made up 72% of earnings, but cash flows were much higher. This leaves plenty of cash for reinvestment into the business. The next year is set to see EPS grow by 22.9%. If the dividend continues along recent trends, we estimate the payout ratio will be 75%, which is in the range that makes us comfortable with the sustainability of the dividend. See our latest analysis for Ventia Services Group Ventia Services Group Is Still Building Its Track Record The dividend hasn't seen any major cuts in the past, but the company has only been paying a dividend for 3 years, which isn't that long in the grand scheme of things. The dividend has gone from an annual total of A$0.0147 in 2022 to the most recent total annual payment of A$0.2. This works out to be a compound annual growth rate (CAGR) of approximately 139% a year over that time. It is always nice to see strong dividend growth, but with such a short payment history we wouldn't be inclined to rely on it until a longer track record can be developed. The Dividend Looks Likely To Grow Investors who have held shares in the company for the past few years will be happy with the dividend income they have received. Ventia Services Group has impressed us by growing EPS at 50% per year over the past five years. However, Ventia Services Group isn't reinvesting a lot back into the business, so we wonder how quickly it will be able to grow in the future. Ventia Services Group Looks Like A Great Dividend Stock Overall, we think this could be an attractive income stock, and it is only getting better by paying a higher dividend this year. Distributions are quite easily covered by earnings, which are also being converted to cash flows. Taking this all into consideration, this looks like it could be a good dividend opportunity. Companies possessing a stable dividend policy will likely enjoy greater investor interest than those suffering from a more inconsistent approach. Still, investors need to consider a host of other factors, apart from dividend payments, when analysing a company. Taking the debate a bit further, we've identified 1 warning sign for Ventia Services Group that investors need to be conscious of moving forward. Looking for more high-yielding dividend ideas? Try our collection of strong dividend payers. Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Yahoo
6 minutes ago
- Yahoo
Calculating The Intrinsic Value Of Aristocrat Leisure Limited (ASX:ALL)
Key Insights Aristocrat Leisure's estimated fair value is AU$71.39 based on 2 Stage Free Cash Flow to Equity With AU$70.68 share price, Aristocrat Leisure appears to be trading close to its estimated fair value The AU$71.52 analyst price target for ALLis comparable to our estimate of fair value. Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Aristocrat Leisure Limited (ASX:ALL) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. It may sound complicated, but actually it is quite simple! Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model. This technology could replace computers: discover the 20 stocks are working to make quantum computing a reality. What's The Estimated Valuation? We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years. A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value: 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 Levered FCF (A$, Millions) AU$1.69b AU$1.88b AU$2.11b AU$2.27b AU$2.40b AU$2.52b AU$2.63b AU$2.73b AU$2.84b AU$2.94b Growth Rate Estimate Source Analyst x7 Analyst x7 Analyst x2 Analyst x1 Est @ 5.73% Est @ 4.95% Est @ 4.40% Est @ 4.01% Est @ 3.74% Est @ 3.55% Present Value (A$, Millions) Discounted @ 8.0% AU$1.6k AU$1.6k AU$1.7k AU$1.7k AU$1.6k AU$1.6k AU$1.5k AU$1.5k AU$1.4k AU$1.4k ("Est" = FCF growth rate estimated by Simply Wall St)Present Value of 10-year Cash Flow (PVCF) = AU$16b We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (3.1%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 8.0%. Terminal Value (TV)= FCF2035 × (1 + g) ÷ (r – g) = AU$2.9b× (1 + 3.1%) ÷ (8.0%– 3.1%) = AU$62b Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$62b÷ ( 1 + 8.0%)10= AU$29b The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is AU$44b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of AU$70.7, the company appears about fair value at a 1.0% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent. Important Assumptions The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Aristocrat Leisure as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 8.0%, which is based on a levered beta of 1.159. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business. Check out our latest analysis for Aristocrat Leisure SWOT Analysis for Aristocrat Leisure Strength Debt is not viewed as a risk. Weakness Earnings declined over the past year. Dividend is low compared to the top 25% of dividend payers in the Hospitality market. Opportunity Annual earnings are forecast to grow faster than the Australian market. Current share price is below our estimate of fair value. Threat Annual revenue is forecast to grow slower than the Australian market. Looking Ahead: Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Aristocrat Leisure, there are three relevant items you should consider: Risks: For example, we've discovered 1 warning sign for Aristocrat Leisure that you should be aware of before investing here. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for ALL's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing! PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the ASX every day. If you want to find the calculation for other stocks just search here. Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned. Errore nel recupero dei dati Effettua l'accesso per consultare il tuo portafoglio Errore nel recupero dei dati Errore nel recupero dei dati Errore nel recupero dei dati Errore nel recupero dei dati
Yahoo
2 hours ago
- Yahoo
An Intrinsic Calculation For Mainfreight Limited (NZSE:MFT) Suggests It's 21% Undervalued
Explore Mainfreight's Fair Values from the Community and select yours Key Insights Mainfreight's estimated fair value is NZ$75.24 based on 2 Stage Free Cash Flow to Equity Current share price of NZ$59.57 suggests Mainfreight is potentially 21% undervalued The NZ$72.61 analyst price target for MFT is 3.5% less than our estimate of fair value Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Mainfreight Limited (NZSE:MFT) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. There's really not all that much to it, even though it might appear quite complex. Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you. 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 $10bn in marketcap - there is still time to get in early. Crunching The Numbers We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years. Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars: 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 Levered FCF (NZ$, Millions) NZ$174.2m NZ$189.5m NZ$240.1m NZ$294.6m NZ$335.5m NZ$367.1m NZ$395.2m NZ$420.6m NZ$443.9m NZ$465.9m Growth Rate Estimate Source Analyst x2 Analyst x2 Analyst x2 Analyst x1 Analyst x1 Est @ 9.42% Est @ 7.66% Est @ 6.42% Est @ 5.55% Est @ 4.95% Present Value (NZ$, Millions) Discounted @ 7.7% NZ$162 NZ$163 NZ$192 NZ$219 NZ$231 NZ$235 NZ$235 NZ$232 NZ$227 NZ$221 ("Est" = FCF growth rate estimated by Simply Wall St)Present Value of 10-year Cash Flow (PVCF) = NZ$2.1b After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (3.5%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.7%. Terminal Value (TV)= FCF2035 × (1 + g) ÷ (r – g) = NZ$466m× (1 + 3.5%) ÷ (7.7%– 3.5%) = NZ$11b Present Value of Terminal Value (PVTV)= TV / (1 + r)10= NZ$11b÷ ( 1 + 7.7%)10= NZ$5.5b The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is NZ$7.6b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of NZ$59.6, the company appears a touch undervalued at a 21% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind. Important Assumptions The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Mainfreight as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.7%, which is based on a levered beta of 0.997. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business. See our latest analysis for Mainfreight SWOT Analysis for Mainfreight Strength Earnings growth over the past year exceeded the industry. Debt is not viewed as a risk. Dividends are covered by earnings and cash flows. Weakness Dividend is low compared to the top 25% of dividend payers in the Logistics market. Opportunity Annual revenue is forecast to grow faster than the New Zealander market. Good value based on P/E ratio and estimated fair value. Significant insider buying over the past 3 months. Threat Annual earnings are forecast to grow slower than the New Zealander market. Moving On: Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Why is the intrinsic value higher than the current share price? For Mainfreight, there are three further items you should further research: Financial Health: Does MFT have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk. Future Earnings: How does MFT's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing! PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NZSE every day. If you want to find the calculation for other stocks just search here. Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned. Error while retrieving data Sign in to access your portfolio Error while retrieving data Error while retrieving data Error while retrieving data Error while retrieving data
