As of 2024-12-11, the Intrinsic Value of Fair Oaks Income Ltd (FAIR.L) is 0.93 USD. This FAIR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.55 USD, the upside of Fair Oaks Income Ltd is 69.70%.

The range of the Intrinsic Value is 0.78 - 1.14 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	0.78 - 1.14	0.93	69.7%
DCF (Growth 10y)	0.86 - 1.20	1.00	83.4%
DCF (EBITDA 5y)	0.28 - 0.56	0.40	-25.8%
DCF (EBITDA 10y)	0.51 - 0.77	0.62	14.2%
Fair Value	0.47 - 0.47	0.47	-13.62%
P/E	(0.37) - 0.78	0.00	-99.6%
EV/EBITDA	(0.33) - 1.71	0.30	-45.8%
EPV	0.65 - 0.79	0.72	31.4%
DDM - Stable	(0.77) - (1.71)	(1.24)	-327.9%
DDM - Multi	0.71 - 1.21	0.89	63.7%