investorscraft@gmail.com

Intrinsic ValueFair Oaks Income Limited (FA17.L)

Previous Close£0.46
Intrinsic Value
Upside potential
Previous Close
£0.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fair Oaks Income Limited operates as a feeder fund within the asset management sector, specializing in income-generating investments. The fund allocates its entire capital to FOIF II LP and FOMC III LP, which are managed by Fair Oaks Capital Limited, focusing on delivering consistent returns through diversified credit strategies. Its niche positioning in the financial services industry allows it to cater to investors seeking stable income streams, particularly in volatile markets. The fund’s structure as a Channel Islands-domiciled entity provides tax efficiency and regulatory flexibility, enhancing its appeal to international investors. By leveraging Fair Oaks Capital’s expertise in structured credit and private debt, the fund maintains a competitive edge in sourcing high-yield opportunities while managing risk. Its market position is reinforced by a disciplined investment approach and a track record of delivering shareholder value through dividends and capital preservation.

Revenue Profitability And Efficiency

Fair Oaks Income reported revenue of $34.6 million for the period, with net income reaching $33.7 million, reflecting strong profitability. The fund’s operating cash flow of $37.3 million underscores its ability to generate liquidity, supported by negligible capital expenditures. Its efficient cost structure and focus on income-generating assets contribute to robust margins and cash flow stability.

Earnings Power And Capital Efficiency

The fund’s diluted EPS of $0.0771 highlights its earnings power, driven by disciplined capital allocation and yield-focused investments. With no debt and $18.5 million in cash and equivalents, Fair Oaks Income maintains high capital efficiency, enabling reinvestment and dividend distributions without financial strain.

Balance Sheet And Financial Health

Fair Oaks Income exhibits a strong balance sheet, with zero debt and $18.5 million in cash and equivalents. This conservative financial structure ensures resilience against market downturns and supports uninterrupted dividend payouts. The absence of leverage minimizes risk, aligning with the fund’s income-oriented mandate.

Growth Trends And Dividend Policy

The fund’s dividend per share of $0.20224 reflects its commitment to delivering consistent income. Growth is primarily driven by reinvestment in high-yield assets, with performance tied to underlying fund strategies. Its focus on capital preservation and income generation positions it as a reliable option for dividend-seeking investors.

Valuation And Market Expectations

With a market cap of approximately $219.7 million and a beta of 0.26, Fair Oaks Income is perceived as a low-volatility income vehicle. The fund’s valuation reflects investor confidence in its ability to sustain dividends and navigate credit market cycles effectively.

Strategic Advantages And Outlook

Fair Oaks Income benefits from its feeder structure, access to Fair Oaks Capital’s expertise, and a debt-free balance sheet. The outlook remains positive, supported by stable cash flows and a disciplined investment approach. However, performance is contingent on underlying fund strategies and credit market conditions.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount