investorscraft@gmail.com

Intrinsic ValueFair Oaks Income Limited (FAIR.L)

Previous Close£0.49
Intrinsic Value
Upside potential
Previous Close
£0.49

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 focus on structured credit and private debt markets. This strategy allows the company to target institutional and retail investors seeking diversified exposure to high-yield fixed-income assets. The fund’s niche positioning in the income-focused segment of financial services distinguishes it from broader asset managers, as it emphasizes stable cash flows rather than capital appreciation. Managed by Fair Oaks Capital Limited, the fund benefits from specialized expertise in credit markets, enhancing its ability to identify and capitalize on mispriced opportunities. Its domicile in the Channel Islands provides tax efficiency, further appealing to yield-seeking investors in competitive markets. The fund’s concentrated investment approach and reliance on third-party vehicles underscore its role as a conduit for sophisticated debt strategies rather than a direct asset manager.

Revenue Profitability And Efficiency

In its latest fiscal year, Fair Oaks Income reported revenue of $34.6 million, with net income reaching $33.7 million, reflecting a high margin structure typical of asset management entities. The absence of capital expenditures and debt underscores operational efficiency, while $37.3 million in operating cash flow highlights strong liquidity generation. The fund’s profitability is closely tied to the performance of its underlying investments.

Earnings Power And Capital Efficiency

The fund’s diluted EPS of $0.0771 and dividend payout of $0.08 per share indicate a focus on distributing income to shareholders. With no debt and $18.5 million in cash, Fair Oaks Income maintains a capital-light structure, relying on its feeder model to avoid leverage risks. Its earnings power is directly linked to the credit performance of FOIF II LP and FOMC III LP.

Balance Sheet And Financial Health

Fair Oaks Income exhibits a robust balance sheet, with no debt and $18.5 million in cash equivalents. The fund’s financial health is underpinned by its passive investment strategy, which minimizes liabilities and operational overhead. The absence of leverage reduces downside risks, though returns are contingent on the underlying funds’ credit portfolios.

Growth Trends And Dividend Policy

The fund’s growth is tied to the performance of its feeder investments, with limited scope for organic expansion. Its dividend policy, yielding $0.08 per share, aligns with its income-focused mandate. Market conditions in structured credit will dictate future payout sustainability, as the fund lacks significant reinvestment avenues outside its existing partnerships.

Valuation And Market Expectations

With a market cap of $221 million and a beta of 0.028, Fair Oaks Income is priced as a low-volatility income vehicle. Investors likely value its stable distributions, though the fund’s narrow focus and reliance on external managers may limit valuation upside compared to diversified peers.

Strategic Advantages And Outlook

Fair Oaks Income’s strategic edge lies in its specialized access to private credit markets via FOIF II LP and FOMC III LP. However, its feeder structure introduces dependency risks. The outlook hinges on credit market stability, with rising rates potentially pressuring yields. The fund’s tax-efficient domicile and income focus position it well for yield-seeking investors in a low-growth environment.

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