Close Menu
TechCentralTechCentral

    Subscribe to the newsletter

    Get the best South African technology news and analysis delivered to your e-mail inbox every morning.

    Facebook X (Twitter) YouTube LinkedIn
    WhatsApp Facebook X (Twitter) LinkedIn YouTube
    TechCentralTechCentral
    • News

      Don’t expect Starlink in South Africa anytime soon

      24 June 2025

      Home affairs under fire

      24 June 2025

      Samsung to unveil new folding phones at July event

      24 June 2025

      Capital Appreciation banks on payments to offset software slump

      24 June 2025

      Crypto is becoming a ‘practical payment method’ in South Africa

      24 June 2025
    • World

      Mira Murati’s Thinking Machines hits $10-billion valuation

      24 June 2025

      Watch | Starship rocket explodes in setback to Musk’s Mars mission

      19 June 2025

      Trump Mobile dials into politics, profit and patriarchy

      17 June 2025

      Samsung plots health data hub to link users and doctors in real time

      17 June 2025

      Beijing’s chip champions blacklisted by Taiwan

      16 June 2025
    • In-depth

      Meta bets $72-billion on AI – and investors love it

      17 June 2025

      MultiChoice may unbundle SuperSport from DStv

      12 June 2025

      Grok promised bias-free chat. Then came the edits

      2 June 2025

      Digital fortress: We go inside JB5, Teraco’s giant new AI-ready data centre

      30 May 2025

      Sam Altman and Jony Ive’s big bet to out-Apple Apple

      22 May 2025
    • TCS

      TechCentral Nexus S0E3: Behind Takealot’s revenue surge

      23 June 2025

      TCS | South Africa’s Sociable wants to make social media social again

      23 June 2025

      TCS+ | AfriGIS’s Helen Hulett on how tech can help resolve South Africa’s water crisis

      18 June 2025

      TechCentral Nexus S0E2: South Africa’s digital battlefield

      16 June 2025

      TechCentral Nexus S0E1: Starlink, BEE and a new leader at Vodacom

      8 June 2025
    • Opinion

      South Africa pioneered drone laws a decade ago – now it must catch up

      17 June 2025

      AI and the future of ICT distribution

      16 June 2025

      Singapore soared – why can’t we? Lessons South Africa refuses to learn

      13 June 2025

      South Africa risks being left behind as stablecoins reshape global finance

      6 June 2025

      Beyond the box: why IT distribution depends on real partnerships

      2 June 2025
    • Company Hubs
      • Africa Data Centres
      • AfriGIS
      • Altron Digital Business
      • Altron Document Solutions
      • Altron Group
      • Arctic Wolf
      • AvertITD
      • Braintree
      • CallMiner
      • CambriLearn
      • CYBER1 Solutions
      • Digicloud Africa
      • Digimune
      • Domains.co.za
      • ESET
      • Euphoria Telecom
      • Incredible Business
      • iONLINE
      • Iris Network Systems
      • LSD Open
      • NEC XON
      • Network Platforms
      • Next DLP
      • Ovations
      • Paracon
      • Paratus
      • Q-KON
      • SevenC
      • SkyWire
      • Solid8 Technologies
      • Telit Cinterion
      • Tenable
      • Vertiv
      • Videri Digital
      • Wipro
      • Workday
    • Sections
      • AI and machine learning
      • Banking
      • Broadcasting and Media
      • Cloud services
      • Contact centres and CX
      • Cryptocurrencies
      • Education and skills
      • Electronics and hardware
      • Energy and sustainability
      • Enterprise software
      • Fintech
      • Information security
      • Internet and connectivity
      • Internet of Things
      • Investment
      • IT services
      • Lifestyle
      • Motoring
      • Public sector
      • Retail and e-commerce
      • Science
      • SMEs and start-ups
      • Social media
      • Talent and leadership
      • Telecoms
    • Events
    • Advertise
    TechCentralTechCentral
    Home » In-depth » Is Rain really worth as much as Telkom?

    Is Rain really worth as much as Telkom?

    By Keith McLachlan20 September 2021
    Twitter LinkedIn Facebook WhatsApp Email Telegram Copy Link
    News Alerts
    WhatsApp

    African Rainbow Capital (ARC) reported its full-year results for 2021 last week. The group reported a 16.3% rise in its so-called intrinsic portfolio value to R12.3-billion, albeit that once the recent dilutive capital raise is excluded, the group saw its intrinsic net asset value (INAV) fall 8.1% year on year.

    Plenty has been written about this holding company’s expensive external management company and the fees it charges, so I won’t revisit this other than to suggest that investors looking for an appropriate discount for this holding company do the maths.

    What I want to focus on is its investment in Rain, the young and fast-growing data-only telecommunications start-up.

    That is the nature of telecoms: You have to keep spending vast amounts of capex just to stay in the game

    Firstly, it is great to see this telecommunications operator hitting its targets. Significantly helped by lockdown-induced consumer demand for data for remote working, gaming and the like, Rain appears to be performing really well. I say “appears” because we know very little about it. No separate numbers or even subscriber statistics are released.

    In ARC’s presentation on its results, management did reference that it is Ebitda (earnings before interest, tax, depreciation and amortisation)-positive and, in the absence of the cost of the 5G roll-out, would be doing much better.

    Largest exposure

    But that is the nature of telecoms operators: You have to keep spending vast amounts of capex just to stay in the game. Can we really exclude 5G capex from Rain’s performance, cash flows and profits, or is it just the cost of keeping a seat at the operators’ table? Is it really “expansionary” capex if you need to spend to remain relevant?

    Secondly, ARC wrote up Rain’s fair value in its INAV and the company remains its largest single exposure — in the region of a whopping 27% its portfolio This large weighting of Rain in ARC’s portfolio makes the lack of detailed disclosure even more bizarre and frustrating.

    So, how reasonable is ARC’s valuation of Rain? Well, we have no idea — we just have to trust management — but I can highlight two interesting facts to give us some much-needed context:

    1. Rain’s valuation is higher (partly) due to a lower discount rate: Rain is valued used the discounted free cash flow methodology. As an early-stage, fast-growing and likely free-cash-flow-negative business, this methodology makes sense. A key input here, though, is the discount rate used. Simply put, for the exact same free cash flows, a lower discount rate will arrive at a higher valuation, and vice versa. In FY20, ARC used a discount rate of 17.25%, but in FY21 this discount rate has been lowered to 15.26%. That is quite a large drop in this discount rate and, surely, is a material contributor to the higher fair value of Rain in ARC’s INAV. I would argue that if this is the case, then this ‘growth in fair value is particularly low quality.
    2. Rain’s valuation implies that it is almost the same size as Telkom: ARC’s R3.3-billion fair value for its 20.2% shareholding in Rain is after respective around 12.5% minority and marketability (liquidity) discounts. While we will keep the minority discount (this will make sense later), if we add back the marketability discount and then gross the fair value up to 100%, we get what the implied “market cap” for Rain should be if it was listed on the JSE. (We keep the minority discount because JSE share prices reflect what minorities are willing to pay for small stakes in companies, thus this discount is still applicable even for a listed company’s shares.) Doing this maths, Rain’s implied listed market cap should be around R18.8-billion. To view this in context, Telkom has a market cap of only R18.6-billion. Can Rain really be worth more than Telkom’s entire operations and its more than 26 million subscribers? Furthermore, if we look at Blue Label Telecoms’ carrying value of its investment in Cell C, it is currently worth zero on its books. Cell C has 12.3 million subscribers.

    How many subscribers does Rain have?

    The last data point we have was some months ago that they were signing up between 60 000 and 80 000 subscribers per month. Even if we assume they are now signing 100 000 per month and have been for the last five years (unrealistic, I know), this still only implies that Rain would have around six million subscribers, which is far short of both the above-noted (and lower-valued) tertiary operators. Thus, Rain’s valuation just looks odd.

    So, while plenty has been spoken around ARC’s fee structure, not enough has been asked about its valuation of Rain. While Rain does sound like it is performing well, is it performing well enough to justify the valuation that has been attached to it?

    • This article was originally published by Moneyweb and is used by TechCentral with permission

    Now read: Rain targets 2 000 5G towers as valuation hits R17.1-billion



    African Rainbow Capital ARC Investments Blue Label Telecoms Cell C Keith McLachlan Rain Telkom
    Subscribe to TechCentral Subscribe to TechCentral
    Share. Facebook Twitter LinkedIn WhatsApp Telegram Email Copy Link
    Previous ArticleSlumping bitcoin, S&P 500 are moving increasingly in tandem
    Next Article Spectrum crisis: It’s time for the new minister to show her mettle

    Related Posts

    Listed: All the MVNOs in South Africa – 2025 edition

    19 June 2025

    MTN CEO edges Vodacom rival in pay stakes – but just barely

    18 June 2025

    TechCentral Nexus S0E2: South Africa’s digital battlefield

    16 June 2025
    Company News

    TechCentral: South Africa’s premier platform for ICT leaders

    24 June 2025

    Section 18A deductions and BEE points – a strategic choice for business compliance in 2025

    24 June 2025

    Huawei Watch Fit 4 Series: beauty, brains and a battery that won’t quit

    24 June 2025
    Opinion

    South Africa pioneered drone laws a decade ago – now it must catch up

    17 June 2025

    AI and the future of ICT distribution

    16 June 2025

    Singapore soared – why can’t we? Lessons South Africa refuses to learn

    13 June 2025

    Subscribe to Updates

    Get the best South African technology news and analysis delivered to your e-mail inbox every morning.

    © 2009 - 2025 NewsCentral Media

    Type above and press Enter to search. Press Esc to cancel.