stimates are conservative compared to management guidance of mid-single-digit growth for content cost for FY16. We set our target price at an exit EV/EBITDA of I1x September 2016E. ME valuation The key assumptions of our three-stage FCFF (free cash flow to firm) methodology are: • Risk-free rate of 7%, mark