What is the intrinsic value of FAIR.L?

As of 2025-07-13, 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 0.54 USD, the upside of Fair Oaks Income Ltd is 70.50%.

The range of the Intrinsic Value is 0.78 - 1.14 USD

Is FAIR.L undervalued or overvalued?

Based on its market price of 0.54 USD and our intrinsic valuation, Fair Oaks Income Ltd (FAIR.L) is undervalued by 70.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.78 - 1.14	0.93	70.5%
DCF (Growth 10y)	0.86 - 1.20	1.00	84.2%
DCF (EBITDA 5y)	0.30 - 0.47	0.36	-33.3%
DCF (EBITDA 10y)	0.53 - 0.70	0.59	8.8%
Fair Value	0.47 - 0.47	0.47	-13.22%
P/E	(0.38) - 0.56	0.05	-91.1%
EV/EBITDA	(0.37) - 0.69	0.10	-81.3%
EPV	0.65 - 0.79	0.72	32.0%
DDM - Stable	(0.77) - (1.71)	(1.24)	-329.0%
DDM - Multi	0.71 - 1.21	0.89	64.5%