The Discounted Cash Flow (DCF) valuation of Oryx International Growth Fund Ltd (OIG.L) is 2,331.27 GBP. With the latest stock price at 1,230.00 GBP, the upside of Oryx International Growth Fund Ltd based on DCF is 89.5%.
Based on the latest price of 1,230.00 GBP and our DCF valuation, Oryx International Growth Fund Ltd (OIG.L) is a buy. Buying OIG.L stocks now will result in a potential gain of 89.5%.
Range | Selected | |
WACC / Discount Rate | 9.6% - 11.3% | 10.4% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 2,086.85 - 2,652.32 | 2,331.27 |
Upside | 69.7% - 115.6% | 89.5% |
(GBP in millions) | Projections | |||||
03-2024 | 03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | |
Revenue | 29 | 30 | 32 | 32 | 33 | 34 |
% Growth | 390% | 5% | 5% | 2% | 2% | 2% |
Cost of goods sold | (3) | (3) | (3) | (3) | (3) | (3) |
% of Revenue | 10% | 10% | 10% | 10% | 10% | 10% |
Selling, G&A expenses | (1) | (1) | (1) | (1) | (1) | (1) |
% of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (0) | (0) | (0) | (0) | (0) | (0) |
Tax rate | 0% | 0% | 0% | 0% | 0% | 0% |
Net profit | 25 | 26 | 28 | 28 | 29 | 29 |
% Margin | 87% | 87% | 87% | 87% | 87% | 87% |