As of 2024-12-14, the Intrinsic Value of Fairfax India Holdings Corp (FIH.U.TO) is
10.79 USD. This FIH.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.00 USD, the upside of Fairfax India Holdings Corp is
-32.60%.
The range of the Intrinsic Value is 3.90 - 109.30 USD
10.79 USD
Intrinsic Value
FIH.U.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.90 - 109.30 |
10.79 |
-32.6% |
| DCF (Growth 10y) |
4.11 - 103.29 |
10.62 |
-33.7% |
| DCF (EBITDA 5y) |
(0.55) - 0.21 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
0.28 - 1.34 |
0.76 |
-95.2% |
| Fair Value |
30.84 - 30.84 |
30.84 |
92.74% |
| P/E |
3.86 - 16.48 |
9.88 |
-38.3% |
| EV/EBITDA |
(1.23) - 18.56 |
8.14 |
-49.1% |
| EPV |
49.67 - 69.13 |
59.40 |
271.3% |
| DDM - Stable |
20.00 - 191.25 |
105.63 |
560.2% |
| DDM - Multi |
5.54 - 41.52 |
9.81 |
-38.7% |
FIH.U.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,680.70 |
| Beta |
1.33 |
| Outstanding shares (mil) |
105.04 |
| Enterprise Value (mil) |
2,155.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.24% |
| Cost of Debt |
4.25% |
| WACC |
5.71% |