Fairfax India Holdings Corp
TSX:FIH.U

Watchlist Manager
Fairfax India Holdings Corp Logo
Fairfax India Holdings Corp
TSX:FIH.U
Watchlist
Price: 17.09 USD 0.29% Market Closed
Market Cap: 1.8B USD

Relative Value

The Relative Value of one FIH.U stock under the Base Case scenario is 9.44 USD. Compared to the current market price of 17.09 USD, Fairfax India Holdings Corp is Overvalued by 45%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FIH.U Relative Value
Base Case
9.44 USD
Overvaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
10
Median 3Y
5.2
Median 5Y
3.2
Industry
3.2
vs History
6
vs Industry
41
Median 3Y
7.4
Median 5Y
4.5
Industry
15.5
vs History
vs Industry
13
Median 3Y
-18
Median 5Y
9.3
Industry
10.2
vs History
vs Industry
12
Median 3Y
-23.3
Median 5Y
-23.3
Industry
12.2
vs History
14
vs Industry
67
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3
vs History
14
vs Industry
9
Median 3Y
6.8
Median 5Y
4.2
Industry
5
vs History
11
vs Industry
4
Median 3Y
9.8
Median 5Y
5.4
Industry
7.4
vs History
12
vs Industry
8
Median 3Y
10.2
Median 5Y
5.5
Industry
14.1
vs History
12
vs Industry
4
Median 3Y
10.2
Median 5Y
5.5
Industry
14.8
vs History
vs Industry
13
Median 3Y
-22.2
Median 5Y
13.7
Industry
12.4
vs History
vs Industry
13
Median 3Y
-22.2
Median 5Y
13.7
Industry
13.3
vs History
14
vs Industry
56
Median 3Y
0.6
Median 5Y
0.5
Industry
1

Multiples Across Competitors

FIH.U Competitors Multiples
Fairfax India Holdings Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Fairfax India Holdings Corp
TSX:FIH.U
1.8B USD 10.6 52.3 24.6 24.6
US
Blackstone Inc
NYSE:BX
183.4B USD 13.9 67.7 29.2 29.4
US
BlackRock Inc
NYSE:BLK
167.9B USD 7.3 27.5 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
120.1B USD 6.7 53.2 376.6 376.6
CA
Brookfield Corp
NYSE:BN
101.7B USD 1.4 122.4 11.6 17.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120B CAD 24.6 44.3 45.9 46.3
CA
Brookfield Asset Management Inc
NYSE:BAM
87.2B USD 24.6 44.3 45.9 46.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.7B EUR 24.1 43.4 45.1 45.4
ZA
Ninety One Ltd
JSE:NY1
84.4B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
81.6B USD 4.1 16.3 77 0
LU
Reinet Investments SCA
JSE:RNI
78.1B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Fairfax India Holdings Corp
TSX:FIH.U
Average EV/EBITDA: 75.1
24.6
N/A N/A
US
Blackstone Inc
NYSE:BX
29.2
18%
1.6
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
376.6
126%
3
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.9
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.9
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.1
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
77
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Fairfax India Holdings Corp
TSX:FIH.U
Average EV/EBIT: 76.1
24.6
N/A N/A
US
Blackstone Inc
NYSE:BX
29.4
22%
1.3
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
376.6
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.3
240%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.3
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.4
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A