The Discounted Cash Flow (DCF) valuation of CAP XX Ltd (CPX.L) is (3.35) GBP. With the latest stock price at 0.28 GBP, the upside of CAP XX Ltd based on DCF is -1317.2%.
Based on the latest price of 0.28 GBP and our DCF valuation, CAP XX Ltd (CPX.L) is a sell. selling CPX.L stocks now will result in a potential gain of 1317.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8.54) - (2.12) | (3.35) |
| Upside | -3205.1% - -872.4% | -1317.2% |