As of 2024-12-13, the Intrinsic Value of Elixirr International PLC (ELIX.L) is 1,075.00 GBP. This ELIX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 690.00 GBP, the upside of Elixirr International PLC is 55.80%.

The range of the Intrinsic Value is 823.69 - 1,606.94 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	823.69 - 1,606.94	1,075.00	55.8%
DCF (Growth 10y)	1,068.50 - 2,012.98	1,373.55	99.1%
DCF (EBITDA 5y)	518.37 - 730.60	577.14	-16.4%
DCF (EBITDA 10y)	748.92 - 1,028.86	834.64	21.0%
Fair Value	895.69 - 895.69	895.69	29.81%
P/E	490.84 - 761.70	632.42	-8.3%
EV/EBITDA	277.14 - 623.89	463.74	-32.8%
EPV	431.09 - 539.50	485.29	-29.7%
DDM - Stable	356.88 - 969.96	663.42	-3.9%
DDM - Multi	651.96 - 1,340.98	873.54	26.6%