The Discounted Cash Flow (DCF) valuation of Elixirr International PLC (ELIX.L) is 1,067.38 GBP. With the latest stock price at 760.00 GBP, the upside of Elixirr International PLC based on DCF is 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.9% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 819.58 - 1,588.29 | 1,067.38 |
| Upside | 7.8% - 109.0% | 40.4% |