Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Fairfax Financial Holdings Limited (FFH.TO)

Company Dividend Discount ModelIndustry: Insurance - Property & CasualtySector: Financial Services

Valuation Snapshot

Stable Growth$6,261.22 - $31,159.69$11,180.48
Multi-Stage$5,000.65 - $5,484.59$5,238.10
Blended Fair Value$8,209.29
Current Price$1,805.40
Upside354.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.49%5.35%15.6710.5810.7911.7511.9012.0012.2210.259.839.33
YoY Growth--48.08%-1.88%-8.16%-1.31%-0.83%-1.84%19.29%4.21%5.41%0.19%
Dividend Yield--1.08%0.98%1.62%2.15%2.73%3.91%2.66%2.01%2.16%1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,565.40
(-) Cash Dividends Paid (M)343.60
(=) Cash Retained (M)4,221.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)913.08570.68342.41
Cash Retained (M)4,221.804,221.804,221.80
(-) Cash Required (M)-913.08-570.68-342.41
(=) Excess Retained (M)3,308.723,651.133,879.40
(/) Shares Outstanding (M)23.1723.1723.17
(=) Excess Retained per Share142.82157.60167.46
LTM Dividend per Share14.8314.8314.83
(+) Excess Retained per Share142.82157.60167.46
(=) Adjusted Dividend157.65172.43182.29
WACC / Discount Rate6.70%6.70%6.70%
Growth Rate4.08%5.08%6.08%
Fair Value$6,261.22$11,180.48$31,159.69
Upside / Downside246.81%519.28%1,625.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,565.404,797.105,040.565,296.375,565.165,847.606,023.03
Payout Ratio7.53%24.02%40.52%57.01%73.51%90.00%92.50%
Projected Dividends (M)343.601,152.312,042.223,019.484,090.695,262.845,571.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.70%6.70%6.70%
Growth Rate4.08%5.08%6.08%
Year 1 PV (M)1,069.721,080.001,090.27
Year 2 PV (M)1,759.961,793.941,828.25
Year 3 PV (M)2,415.652,485.952,557.61
Year 4 PV (M)3,038.073,156.533,278.42
Year 5 PV (M)3,628.463,806.163,990.75
PV of Terminal Value (M)103,936.56109,026.78114,314.52
Equity Value (M)115,848.41121,349.36127,059.82
Shares Outstanding (M)23.1723.1723.17
Fair Value$5,000.65$5,238.10$5,484.59
Upside / Downside176.98%190.14%203.79%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%