Fairfax Financial Holdings Limited (FFH)

Basic

  • Market Cap

    CA$28.84B

  • EV

    CA$41.79B

  • Shares Out

    23.54M

  • Revenue

    $30.09B

  • Employees

    47,040

Margins

  • Gross

    41.81%

  • EBITDA

    12.07%

  • Operating

    10.65%

  • Pre-Tax

    13.43%

  • Net

    10.45%

  • FCF

    -3.27%

Returns (5Yr Avg)

  • ROA

    1.74%

  • ROE

    7.54%

  • ROCE

    3.97%

  • ROIC

    3.05%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CA$1,123.86

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $1,293.42

  • Earnings (Dil)

    $123.53

  • FCF

    -$39.23

  • Book Value

    $876.55

Growth (CAGR)

  • Rev 3Yr

    17.32%

  • Rev 5Yr

    10.97%

  • Rev 10Yr

    15.67%

  • Dil EPS 3Yr

    273.26%

  • Dil EPS 5Yr

    15.94%

  • Dil EPS 10Yr

    27.1%

  • Rev Fwd 2Yr

    9.06%

  • EBITDA Fwd 2Yr

    -10.06%

  • EPS Fwd 2Yr

    78.04%

  • EPS LT Growth Est

    15%

Dividends

  • Yield

    —

  • Payout

    7.51%

  • DPS

    $10

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    0.48%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Premiums and Annuity Revenues

12,066.0

13,229.7

13,988.7

16,558.0

21,006.1

22,063.4

Total Interest And Dividend Income

783.5

880.2

769.2

640.8

961.8

-474.4

Gain (Loss) on Sale of Investments, Total

252.9

1,716.2

313.1

3,445.1

-1,733.9

820.6

Other Revenues, Total

4,655.3

5,706.7

4,606.8

5,560.0

6,596.3

7,676.2

Total Revenues

17,757.7

21,532.8

19,677.8

26,203.9

26,830.3

30,085.8

Total Revenues % Chg.

16.8%

21.3%

-8.6%

33.2%

2.4%

119.6%

Policy Benefits

7,823.4

8,688.1

9,324.5

10,740.5

13,851.9

14,051.7

Policy Acquisition / Underwriting Costs, Total

2,051.0

2,206.8

2,355.0

2,787.9

3,454.9

3,454.9

Selling General & Admin Expenses, Total

2,547.4

2,645.3

2,604.0

3,016.2

3,134.1

3,176.1

Stock-Based Compensation

11.2

13.4

5.9

18.3

20.4

20.4

Other Operating Expenses

4,047.1

5,204.0

4,839.0

4,913.2

5,286.0

6,178.6

Total Operating Expenses

16,480.1

18,757.6

19,128.4

21,476.1

25,747.3

26,881.7

Operating Income

1,277.6

2,775.2

549.4

4,727.8

1,083.0

3,204.1

Interest Expense, Total

-347.1

-472.0

-475.9

-513.9

-452.8

-505.2

EBT, Excl. Unusual Items

930.5

2,303.2

73.5

4,213.9

630.2

2,698.9

Restructuring Charges

-9.5

—

—

—

—

—

Impairment of Goodwill

—

-43.9

-33.0

-52.1

-137.0

-137.0

Gain (Loss) on Sale of Assets

—

—

117.1

264.0

1,219.7

1,478.8

Asset Writedown

—

-2.9

-53.1

-33.2

-0.9

-0.9

Other Unusual Items

-58.9

-23.7

139.6

—

—

—

EBT, Incl. Unusual Items

862.1

2,232.7

244.1

4,392.6

1,712.0

4,039.8

Income Tax Expense

44.2

261.5

206.7

726.0

425.2

663.7

Earnings From Continuing Operations

817.9

1,971.2

37.4

3,666.6

1,286.8

3,376.1

Minority Interest

-441.9

32.9

181.0

-265.5

-139.6

-231.7

Net Income

376.0

2,004.1

218.4

3,401.1

1,147.2

3,144.4

Preferred Dividend and Other Adjustments

45.1

45.8

44.0

44.5

45.2

48.6

Net Income to Common Incl Extra Items

330.9

1,958.3

174.4

3,356.6

1,102.0

3,095.8

Net Income to Common Excl. Extra Items

330.9

1,958.3

174.4

3,356.6

1,102.0

3,095.8

Total Shares Outstanding

27.2

26.8

26.2

23.9

23.3

23.1

Weighted Avg. Shares Outstanding

27.5

26.9

26.4

26.0

23.6

23.3

Weighted Avg. Shares Outstanding Dil

28.4

28.1

27.7

27.5

25.3

25.1

EPS

12.0

72.8

6.6

129.3

46.6

133.1

EPS Diluted

11.7

69.8

6.3

122.2

43.5

123.5

EBITDA

1,523.9

3,082.9

912.9

5,048.8

1,336.7

3,631.2