We are increasing out fair value estimate for no-moat Asos to GBX 4,040 from GBX 3,430 as we roll out our model and incorporate the announced acquisition of Arcadia's brands--Topshop, Topman, Miss Selfridges and HIIT for GBP 265 million (own cash-financed, without additional liquidity). We expect revenue to grow by 12% annually over the next 10 years (excluding Arcadia brands) and operating margin to increase to 6%, from 4.6% in 2020 (positively impacted by COVID-19 and accelerated shift to online buying). Arcadia brands’ own online channels and wholesale business (retail store portfolio was not acquired) would add around 8% to the company’s revenue on 2020 levels. Although these brands had wholesale partnerships with Asos, management considers most sales to be incremental. Arcadia brands could benefit from improved purchasing scale and technological platform at Asos, while Asos could benefit from Topshop and Topman’s existing wholesale relationships with Nordstrom in the U.S., with some cross-selling potential. Topshop and Topman brands are priced slightly higher than Asos designs, Miss Selfridges is priced significantly below and targets younger consumers, while HIIT is priced in line with Asos athleisure, but has room for product range expansion and expansion into men’s categories. In the most recent year to August 2020, the acquired brands generated a small loss at EBITDA level.