Fairfax stock positions

[Viking]

Fairfax’s equity portfolio (that I track) increased in market value from December 31, 2024 to February 18, 2025, by about $726 million (pre-tax). The equity portfolio had a total value of about $22.0 billion at February 18, 2025.

 

Included in our estimates is information from Fairfax’s Q4-2024-13F and its year-end earnings news release on February 13, 2025. When Fairfax releases their annual report (March 7th) we will get updates to lots of important information, especially the YE 2024 carrying values of many of the large associate and consolidated equity holdings. 

 

 

Notes:

• The FFH-TRS position is included in the mark to market bucket and at its notional value. The warrants and debentures captured are also included in the mark to market bucket.

The ‘tracker portfolio’ is not an exact match to Fairfax’s actual holdings. It is useful only as a tool to understand the rough change in Fairfax’s equity portfolio (and not the precise change).

 

The ‘tracker portfolio’ does not include the following:

• Any change in value of Digit, Fairfax's publicly traded P/C insurance company in India.

Split of holdings by accounting treatment

 

About 47% of Fairfax’s equity holdings are mark to market - and will fluctuate each quarter with changes in equity markets. The other 53% are Associates and Consolidated holdings. The Sleep Country and Peak Achievement (Bauer) acquisitions closed in Q4. We have included a guess of the carrying value for these two holdings – it will be updated when Fairfax releases its annual report.

 

Over the past couple of years, the share of the mark to market holdings has been shrinking. This means Fairfax's quarterly reported results will be less impacted by volatility in equity markets.

 

 

Split of total gains by accounting treatment

• The total change is an increase of about $726 million = $33/share (pre-tax)
• The mark to market change is an increase of about $452 million = $21/share.

 

What were the big movers in the equity portfolio Q1-YTD?

 

The usual suspects continue to perform very well - Eurobank and FFH-TRS. Fairfax India's stock price has spiked higher to start the new year. Not sure what is up with Blackberry's big move higher. Orla Mining (a gold stock) continued to run higher which is not surprising given the big move in the price of gold. At the same time, after a strong 2-year run higher, stocks in India have been selling off in recent months.

 

 

Excess of fair value over carrying value (not captured in book value)

 

For Associate and Consolidated holdings (in my tracker), the excess of fair value to carrying value is about $1.48 billion pre-tax ($68/share). The 'excess of FV to CV’ has been materially increasing in recent years. This is economic value that has been created by Fairfax that is not captured in book value – it is a good example of how book value is understated at Fairfax.

 

Excess of FV over CV:

• Associates:           $838 million
• Consolidated:       $644 million

Equity Tracker Spreadsheet explained:

 

We have separated holdings by accounting treatment:

• Mark to market
• Associates – equity accounted
• Consolidated
• Other Holdings – total return swaps and warrants/debentures

The value of each holding is calculated by multiplying the share price by the number of shares. All holdings are tracked in US$, so non-US holdings have their values adjusted for currency.

 

This spreadsheet contains errors. It is updated as new and better information becomes available.

 

PS: I have attached the updated version of my Excel workbook at the bottom of this post. 

 

 

 

Fairfax Feb 18 2025.xlsx

Edited February 19 by Viking

[glider3834]

11 hours ago, Viking said:

Fairfax’s equity portfolio (that I track) increased in market value from December 31, 2024 to February 18, 2025, by about $726 million (pre-tax). The equity portfolio had a total value of about $22.0 billion at February 18, 2025.

 

Included in our estimates is information from Fairfax’s Q4-2024-13F and its year-end earnings news release on February 13, 2025. When Fairfax releases their annual report (March 7th) we will get updates to lots of important information, especially the YE 2024 carrying values of many of the large associate and consolidated equity holdings. 

 

 

Notes:

• The FFH-TRS position is included in the mark to market bucket and at its notional value. The warrants and debentures captured are also included in the mark to market bucket.

The ‘tracker portfolio’ is not an exact match to Fairfax’s actual holdings. It is useful only as a tool to understand the rough change in Fairfax’s equity portfolio (and not the precise change).

 

The ‘tracker portfolio’ does not include the following:

• Any change in value of Digit, Fairfax's publicly traded P/C insurance company in India.

Split of holdings by accounting treatment

 

About 47% of Fairfax’s equity holdings are mark to market - and will fluctuate each quarter with changes in equity markets. The other 53% are Associates and Consolidated holdings. The Sleep Country and Peak Achievement (Bauer) acquisitions closed in Q4. We have included a guess of the carrying value for these two holdings – it will be updated when Fairfax releases its annual report.

 

Over the past couple of years, the share of the mark to market holdings has been shrinking. This means Fairfax's quarterly reported results will be less impacted by volatility in equity markets.

 

 

Split of total gains by accounting treatment

• The total change is an increase of about $726 million = $33/share (pre-tax)
• The mark to market change is an increase of about $452 million = $21/share.

 

What were the big movers in the equity portfolio Q1-YTD?

 

The usual suspects continue to perform very well - Eurobank and FFH-TRS. Fairfax India's stock price has spiked higher to start the new year. Not sure what is up with Blackberry's big move higher. Orla Mining (a gold stock) continued to run higher which is not surprising given the big move in the price of gold. At the same time, after a strong 2-year run higher, stocks in India have been selling off in recent months.

 

 

Excess of fair value over carrying value (not captured in book value)

 

For Associate and Consolidated holdings (in my tracker), the excess of fair value to carrying value is about $1.48 billion pre-tax ($68/share). The 'excess of FV to CV’ has been materially increasing in recent years. This is economic value that has been created by Fairfax that is not captured in book value – it is a good example of how book value is understated at Fairfax.

 

Excess of FV over CV:

• Associates:           $838 million
• Consolidated:       $644 million

Equity Tracker Spreadsheet explained:

 

We have separated holdings by accounting treatment:

• Mark to market
• Associates – equity accounted
• Consolidated
• Other Holdings – total return swaps and warrants/debentures

The value of each holding is calculated by multiplying the share price by the number of shares. All holdings are tracked in US$, so non-US holdings have their values adjusted for currency.

 

This spreadsheet contains errors. It is updated as new and better information becomes available.

 

PS: I have attached the updated version of my Excel workbook at the bottom of this post. 

 

 

 

Fairfax Feb 18 2025.xlsx 342.72 kB · 2 downloads

cheers viking we can update John Keells to 24.3% now they have exercised the convertible 

 

 

https://keells.com/resource/reports/investor-presentations/investor-presentation-Q3-2025.pdf

[mananainvesting]

$ESI.TO - Bison Interests (Josh) on their new position in Ensign. I am long as well.

 

 

 

 

 

[Viking]

On 2/19/2025 at 8:19 PM, glider3834 said:

cheers viking we can update John Keells to 24.3% now they have exercised the convertible 

 

 

https://keells.com/resource/reports/investor-presentations/investor-presentation-Q3-2025.pdf

 

@glider3834 I appreciate the heads up. Board members, please let me know if you see any other items that can be updated. Your input helps me greatly in keeping the summary accurate/up to date. 

Edited February 21 by Viking

[nwoodman]

Eurobank results are out. Impressive!  Maybe this deserves to trade closer to €4 than my PT of €3.  
 

https://www.eurobankholdings.gr/-/media/holding/omilos/enimerosi-ependuton/enimerosi-metoxon-eurobank/oikonomika-apotelesmata-part-01/2025/fy-2024/4q2024-results-pr-en.pdf

 

FY2024 Key Financial Highlights:

• EPS: €0.39

• Net Profit: €1,448m (Adjusted Net Profit: €1,484m)

• Return on Tangible Book Value (RoTBV): 18.5%

• Tangible Book Value (TBV) per share: €2.31 (up from €2.07 in 2023)

• 50% Payout Ratio:

• Cash Dividend: €0.105 per share

• Share Buyback: €288m

• Loan & Deposit Growth:

• Performing loans grew by €3.9bn (+10%)

• Deposits increased by €6.2bn

• Net Interest Income: €2,507m (+15.3% YoY)

• Net Fee & Commission Income: €666m (+22.4% YoY)

• Total Capital Adequacy Ratio (CAD): 18.5%

• CET1 Ratio: 15.7%

• Non-Performing Exposures (NPE) Ratio: 2.9% (down from 3.5%)

• Provisions over NPEs: 88.4%

 

Regional Contribution:

• SEE (Southeastern Europe) Contribution to Profits: 48%

• Bulgaria: Adjusted Net Profit of €208m (+9.6% YoY)

• Eurobank Cyprus: Adjusted Net Profit of €210m (+5.1% YoY)

• Hellenic Bank: Contribution of €275m

• SEE Core Pre-Provision Income: €800m (+53.1% YoY)

• SEE Core Operating Profit: €739m (+58.9% YoY)

 

2025-2027 Business Plan:

• Sustainable RoTBV Target: ~15%

• SEE Contribution to Core Profit: Expected to increase to 55% by 2027

• Cumulative Payout: Expected to double vs. 2022-2024

• Loan Growth Target: ~7.5% CAGR

• Wealth Management Growth Target: ~15% CAGR

• TBV per Share Growth: Expected to increase by ~40% by 2027

 

Key Financial Targets for 2025-2027:

Metric	2025 Target	2027 Target
Core Operating Profit	~€1.7bn	~€1.9bn
RoTBV	~15.0%	~15.0%
TBV per Share	~€2.55	~€3.20
Payout Ratio	≥50%	≥50%
CET1 (post-payout)	~15.8%	~16.0%

Key Takeaways:

• Eurobank exceeded expectations in FY2024, delivering strong earnings and robust growth in loans and deposits.

• The 50% payout ratio aligns with the bank’s commitment to rewarding shareholders.

• The 2025-2027 business plan focuses on sustained profitability, regional expansion, and increased shareholder returns.

• The integration of Hellenic Bank and acquisitions like CNP Insurance are expected to drive further growth.

Edited 13 hours ago by nwoodman

[nwoodman]

Brief MS coverage of the results.  They increased their PT to €2.77.  Pretty conservative IMHO but consistent with European peers.  Given Eurobanks management and growth prospects I think comps are not that useful.  

EUROBANK_20250227_1758.pdf

Edited 14 hours ago by nwoodman

[Viking]

3 hours ago, nwoodman said:

Eurobank results are out. Impressive!  Maybe this deserves to trade closer to €4 than my PT of €3.  
 

https://www.eurobankholdings.gr/-/media/holding/omilos/enimerosi-ependuton/enimerosi-metoxon-eurobank/oikonomika-apotelesmata-part-01/2025/fy-2024/4q2024-results-pr-en.pdf

 

FY2024 Key Financial Highlights:

• EPS: €0.39

• Net Profit: €1,448m (Adjusted Net Profit: €1,484m)

• Return on Tangible Book Value (RoTBV): 18.5%

• Tangible Book Value (TBV) per share: €2.31 (up from €2.07 in 2023)

• 50% Payout Ratio:

• Cash Dividend: €0.105 per share

• Share Buyback: €288m

• Loan & Deposit Growth:

• Performing loans grew by €3.9bn (+10%)

• Deposits increased by €6.2bn

• Net Interest Income: €2,507m (+15.3% YoY)

• Net Fee & Commission Income: €666m (+22.4% YoY)

• Total Capital Adequacy Ratio (CAD): 18.5%

• CET1 Ratio: 15.7%

• Non-Performing Exposures (NPE) Ratio: 2.9% (down from 3.5%)

• Provisions over NPEs: 88.4%

 

Regional Contribution:

• SEE (Southeastern Europe) Contribution to Profits: 48%

• Bulgaria: Adjusted Net Profit of €208m (+9.6% YoY)

• Eurobank Cyprus: Adjusted Net Profit of €210m (+5.1% YoY)

• Hellenic Bank: Contribution of €275m

• SEE Core Pre-Provision Income: €800m (+53.1% YoY)

• SEE Core Operating Profit: €739m (+58.9% YoY)

 

2025-2027 Business Plan:

• Sustainable RoTBV Target: ~15%

• SEE Contribution to Core Profit: Expected to increase to 55% by 2027

• Cumulative Payout: Expected to double vs. 2022-2024

• Loan Growth Target: ~7.5% CAGR

• Wealth Management Growth Target: ~15% CAGR

• TBV per Share Growth: Expected to increase by ~40% by 2027

 

Key Financial Targets for 2025-2027:

Metric	2025 Target	2027 Target
Core Operating Profit	~€1.7bn	~€1.9bn
RoTBV	~15.0%	~15.0%
TBV per Share	~€2.55	~€3.20
Payout Ratio	≥50%	≥50%
CET1 (post-payout)	~15.8%	~16.0%

Key Takeaways:

• Eurobank exceeded expectations in FY2024, delivering strong earnings and robust growth in loans and deposits.

• The 50% payout ratio aligns with the bank’s commitment to rewarding shareholders.

• The 2025-2027 business plan focuses on sustained profitability, regional expansion, and increased shareholder returns.

• The integration of Hellenic Bank and acquisitions like CNP Insurance are expected to drive further growth.

 

@nwoodman , I agree... what an exceptional year. Its interesting... over a 12 month period (July 2024 to July 2025), Eurobank will have 'provided' Fairfax with about $450 million in proceeds ($250 million in dividends and $200 million from sale of shares - rough math). Fairfax's equity investments are increasingly becoming significant sources of cash for Fairfax. That is an important development. 

 

The Eurobank management team is best-in-class. One of the things I really like is they underpromise and over-deliver. Below is the slide for 2024. The middle column is what they promised at the start of the year. The column to the right is what they delivered. 

• https://www.eurobankholdings.gr/-/media/holding/omilos/enimerosi-ependuton/enimerosi-metoxon-eurobank/oikonomika-apotelesmata-part-01/2025/fy-2024/4q2024-results-presentation.pdf

 

 

Edited 10 hours ago by Viking

[nwoodman]

2 hours ago, Viking said:

The Eurobank management team is best-in-class. One of the things I really like is they underpromise and over-deliver. Below is the slide for 2024. The middle column is what they promised at the start of the year. The column to the right is what they delivered. 

This is really important, and I was thinking exactly that on my dog-walk this morning.  For them to forward forecast 15% returns on Tangible Book, they must be pretty confident in something a little higher.  Also means there was no skeleton’s in Hellenic’s closet.  Well played Eurobank team.