As of 2025-12-15, the Intrinsic Value of Luxfer Holdings PLC (LXFR) is 31.10 USD. This LXFR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.69 USD, the upside of Luxfer Holdings PLC is 127.20%.
The range of the Intrinsic Value is 20.22 - 68.48 USD
Based on its market price of 13.69 USD and our intrinsic valuation, Luxfer Holdings PLC (LXFR) is undervalued by 127.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.22 - 68.48 | 31.10 | 127.2% |
| DCF (Growth 10y) | 22.57 - 70.53 | 33.49 | 144.6% |
| DCF (EBITDA 5y) | 16.96 - 23.32 | 20.13 | 47.0% |
| DCF (EBITDA 10y) | 19.92 - 28.54 | 23.97 | 75.1% |
| Fair Value | 13.38 - 13.38 | 13.38 | -2.27% |
| P/E | 13.83 - 18.22 | 15.39 | 12.4% |
| EV/EBITDA | 11.03 - 16.34 | 13.58 | -0.8% |
| EPV | 10.92 - 17.06 | 13.99 | 2.2% |
| DDM - Stable | 4.96 - 20.30 | 12.63 | -7.8% |
| DDM - Multi | 16.65 - 48.77 | 24.35 | 77.9% |
| Market Cap (mil) | 365.80 |
| Beta | 1.33 |
| Outstanding shares (mil) | 26.72 |
| Enterprise Value (mil) | 403.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.97% |
| Cost of Debt | 5.81% |
| WACC | 7.56% |