FMP
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.
15.61 USD
-0.98 (-6.28%)
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
15.61
Beta
Diluted Shares Outstanding
135.17M
Costof Debt
3.72
Tax Rate
After Tax Cost Of Debt
-5.84
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
0
Total Equity
2.11B
Total Capital
2.11B
Debt Weighting
0
Equity Weighting
100
Wacc
8.78
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
8.78
8.78
8.78
8.78
8.78
Pv Ufcf
-3.81M
423.66k
238.05k
133.76k
75.16k
Sum Pv Ufcf
-2.94M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
8.78
Free Cash Flow T1
116.77k
Terminal Value
1.72M
Present Terminal Value
1.13M
Intrinsic Value
Enterprise Value
-1.81M
Net Debt
-59.32M
Equity Value
57.51M
Diluted Shares Outstanding
135.17M
Equity Value Per Share
0.43
Projected DCF
0.42547 -35.689%
