As of 2024-12-11, the Intrinsic Value of Luxfer Holdings PLC (LXFR) is
7.32 USD. This LXFR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.17 USD, the upside of Luxfer Holdings PLC is
-48.30%.
The range of the Intrinsic Value is 4.62 - 13.65 USD
LXFR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.62 - 13.65 |
7.32 |
-48.3% |
| DCF (Growth 10y) |
5.59 - 14.55 |
8.30 |
-41.5% |
| DCF (EBITDA 5y) |
5.19 - 7.23 |
6.47 |
-54.4% |
| DCF (EBITDA 10y) |
6.44 - 9.34 |
8.06 |
-43.1% |
| Fair Value |
8.50 - 8.50 |
8.50 |
-40.05% |
| P/E |
7.10 - 10.51 |
8.78 |
-38.0% |
| EV/EBITDA |
1.86 - 13.92 |
7.93 |
-44.0% |
| EPV |
9.90 - 13.67 |
11.78 |
-16.8% |
| DDM - Stable |
2.72 - 7.61 |
5.16 |
-63.6% |
| DDM - Multi |
4.10 - 8.32 |
5.44 |
-61.6% |
LXFR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
379.47 |
| Beta |
0.75 |
| Outstanding shares (mil) |
26.78 |
| Enterprise Value (mil) |
445.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.88% |
| Cost of Debt |
5.69% |
| WACC |
8.92% |