FMP

FMP

Enter

FIH-U.TO - Fairfax India Holdin...

photo-url-https://images.financialmodelingprep.com/symbol/FIH-U.TO.png

Fairfax India Holdings Corporation

FIH-U.TO

TSX

Fairfax India Holdings Corporation, an investment holding company, engages in the investment activities in India. It invests in public and private equity securities and debt instruments in India and Indian businesses, or other businesses with customers, suppliers, or business primarily conducted in, or dependent on, India. The company was incorporated in 2014 and is headquartered in Toronto, Canada. Fairfax India Holdings Corporation operates as a subsidiary of Fairfax Financial Holdings Limited.

16.31 USD

-0.28 (-1.72%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

-29.2M

542.26M

209.97M

600.57M

34.65M

21.18M

12.94M

7.91M

4.84M

2.96M

Revenue %

-

-1.96k

-61.28

186.03

-94.23

-38.88

-38.88

-38.88

-38.88

Ebitda

-19.73M

-4.99M

-10.65M

-

-

2.61M

1.59M

974.36k

595.55k

364.01k

Ebitda %

67.57

-0.92

-5.07

-

-

12.32

12.32

12.32

12.32

Ebit

-14.68M

562.61M

258.19M

479.13M

-

13.98M

8.54M

5.22M

3.19M

1.95M

Ebit %

50.27

103.75

122.97

79.78

-

66.01

66.01

66.01

66.01

Depreciation

-5.05M

-567.6M

-268.85M

-479.13M

-

-11.12M

-6.79M

-4.15M

-2.54M

-1.55M

Depreciation %

17.3

-104.67

-128.04

-79.78

-

-52.5

-52.5

-52.5

-52.5

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

22.06M

30.38M

147.45M

174.62M

59.32M

5.48M

3.35M

2.05M

1.25M

764.74k

Total Cash %

-75.53

5.6

70.22

29.07

171.22

25.87

25.87

25.87

25.87

Receivables

1.91M

5.34M

5.6M

1.37M

8.85M

968.86k

592.19k

361.96k

221.24k

135.23k

Receivables %

-6.54

0.98

2.67

0.23

25.54

4.58

4.58

4.58

4.58

Inventories

-19.12M

1

1

-

-

2.77M

1.69M

1.04M

633.16k

387k

Inventories %

65.47

0

0

-

-

13.09

13.09

13.09

13.09

Payable

931k

9.48M

9.75M

912k

9.91M

1.35M

827.44k

505.75k

309.13k

188.94k

Payable %

-3.19

1.75

4.65

0.15

28.61

6.39

6.39

6.39

6.39

Cap Ex

-

-

-

0.76

-

-

-

-

-

-

Cap Ex %

-

-

-

0

-

-

-

-

-

Weighted Average Cost Of Capital

Price

16.31

Beta

Diluted Shares Outstanding

135.17M

Costof Debt

3.75

Tax Rate

After Tax Cost Of Debt

-5.89

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

0

Total Equity

2.2B

Total Capital

2.2B

Debt Weighting

0

Equity Weighting

100

Wacc

8.81

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

-29.2M

542.26M

209.97M

600.57M

34.65M

21.18M

12.94M

7.91M

4.84M

2.96M

Ebitda

-19.73M

-4.99M

-10.65M

-

-

2.61M

1.59M

974.36k

595.55k

364.01k

Ebit

-14.68M

562.61M

258.19M

479.13M

-

13.98M

8.54M

5.22M

3.19M

1.95M

Tax Rate

257.08

257.08

257.08

257.08

257.08

257.08

257.08

257.08

257.08

257.08

Ebiat

-15.62M

521.47M

252.22M

394.18M

-

10.42M

6.37M

3.89M

2.38M

1.45M

Depreciation

-5.05M

-567.6M

-268.85M

-479.13M

-

-11.12M

-6.79M

-4.15M

-2.54M

-1.55M

Receivables

1.91M

5.34M

5.6M

1.37M

8.85M

968.86k

592.19k

361.96k

221.24k

135.23k

Inventories

-19.12M

1

1

-

-

2.77M

1.69M

1.04M

633.16k

387k

Payable

931k

9.48M

9.75M

912k

9.91M

1.35M

827.44k

505.75k

309.13k

188.94k

Cap Ex

-

-

-

0.76

-

-

-

-

-

-

Ufcf

-2.54M

-60.14M

-16.61M

-89.56M

1.52M

-4.15M

501.32k

306.42k

187.29k

114.48k

Wacc

8.81

8.81

8.81

8.81

8.81

Pv Ufcf

-3.81M

423.43k

237.85k

133.61k

75.05k

Sum Pv Ufcf

-2.94M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.81

Free Cash Flow T1

116.77k

Terminal Value

1.71M

Present Terminal Value

1.12M

Intrinsic Value

Enterprise Value

-1.82M

Net Debt

-59.32M

Equity Value

57.5M

Diluted Shares Outstanding

135.17M

Equity Value Per Share

0.43

Projected DCF

0.42543 -37.338%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep