As of 2024-12-11, the Intrinsic Value of DX (Group) PLC (DX.L) is
39.01 GBP. This DX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.40 GBP, the upside of DX (Group) PLC is
-17.70%.
The range of the Intrinsic Value is 17.07 - 231.49 GBP
39.01 GBP
Intrinsic Value
DX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.07 - 231.49 |
39.01 |
-17.7% |
| DCF (Growth 10y) |
19.27 - 233.73 |
41.60 |
-12.2% |
| DCF (EBITDA 5y) |
19.48 - 36.68 |
29.15 |
-38.5% |
| DCF (EBITDA 10y) |
21.25 - 50.31 |
34.58 |
-27.1% |
| Fair Value |
94.43 - 94.43 |
94.43 |
99.22% |
| P/E |
40.23 - 58.40 |
48.75 |
2.8% |
| EV/EBITDA |
29.15 - 50.59 |
43.98 |
-7.2% |
| EPV |
315.55 - 776.56 |
546.05 |
1052.0% |
| DDM - Stable |
32.92 - 153.87 |
93.40 |
97.0% |
| DDM - Multi |
26.69 - 99.53 |
42.39 |
-10.6% |
DX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
286.12 |
| Beta |
0.93 |
| Outstanding shares (mil) |
6.04 |
| Enterprise Value (mil) |
366.62 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.62% |
| Cost of Debt |
21.44% |
| WACC |
9.86% |