As of 2025-05-16, the Intrinsic Value of DX (Group) PLC (DX.L) is 43.14 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 -9.00%.
The range of the Intrinsic Value is 19.55 - 243.80 GBP
Based on its market price of 47.40 GBP and our intrinsic valuation, DX (Group) PLC (DX.L) is overvalued by 9.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.55 - 243.80 | 43.14 | -9.0% |
| DCF (Growth 10y) | 21.98 - 246.12 | 45.96 | -3.0% |
| DCF (EBITDA 5y) | 21.41 - 36.81 | 29.68 | -37.4% |
| DCF (EBITDA 10y) | 23.71 - 50.60 | 35.90 | -24.3% |
| Fair Value | 94.43 - 94.43 | 94.43 | 99.22% |
| P/E | 43.51 - 80.38 | 58.38 | 23.2% |
| EV/EBITDA | 37.26 - 56.87 | 48.64 | 2.6% |
| EPV | 337.78 - 785.15 | 561.47 | 1084.5% |
| DDM - Stable | 38.96 - 160.27 | 99.61 | 110.2% |
| DDM - Multi | 32.35 - 103.86 | 49.38 | 4.2% |
| 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 | 7.95% |
| Cost of Debt | 21.44% |
| WACC | 9.39% |