The Discounted Cash Flow (DCF) valuation of Elixirr International PLC (ELIX.L) is 1,075.00 GBP. With the latest stock price at 780.00 GBP, the upside of Elixirr International PLC based on DCF is 37.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 823.69 - 1,606.94 | 1,075.00 |
| Upside | 5.6% - 106.0% | 37.8% |