LXFR
Luxfer Holdings PLC
Price:  
12.28 
USD
Volume:  
133,065.00
United Kingdom | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LXFR Intrinsic Value

98.40 %
Upside

What is the intrinsic value of LXFR?

As of 2025-07-11, the Intrinsic Value of Luxfer Holdings PLC (LXFR) is 24.37 USD. This LXFR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.28 USD, the upside of Luxfer Holdings PLC is 98.40%.

The range of the Intrinsic Value is 17.15 - 42.07 USD

Is LXFR undervalued or overvalued?

Based on its market price of 12.28 USD and our intrinsic valuation, Luxfer Holdings PLC (LXFR) is undervalued by 98.40%.

12.28 USD
Stock Price
24.37 USD
Intrinsic Value
Intrinsic Value Details

LXFR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.15 - 42.07 24.37 98.4%
DCF (Growth 10y) 18.64 - 42.04 25.50 107.7%
DCF (EBITDA 5y) 15.23 - 19.78 17.57 43.1%
DCF (EBITDA 10y) 17.31 - 23.42 20.25 64.9%
Fair Value 19.80 - 19.80 19.80 61.22%
P/E 12.08 - 14.52 12.66 3.1%
EV/EBITDA 10.65 - 16.69 13.83 12.7%
EPV 9.14 - 13.02 11.08 -9.8%
DDM - Stable 6.24 - 18.43 12.33 0.4%
DDM - Multi 13.57 - 29.56 18.43 50.1%

LXFR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 328.74
Beta 1.20
Outstanding shares (mil) 26.77
Enterprise Value (mil) 370.64
Market risk premium 4.60%
Cost of Equity 9.88%
Cost of Debt 5.92%
WACC 9.23%