OIG.L
Oryx International Growth Fund Ltd
Price:  
1,230 
GBP
Volume:  
7,648
Guernsey | Finance and Insurance

OIG.L DCF Valuation - Growth Exit 5Y

89.5 %
Upside

What is the DCF valuation of OIG.L?

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%.

Is OIG.L a buy or a sell?

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 Rate9.6% - 11.3%10.4%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price2,086.85 - 2,652.322,331.27
Upside69.7% - 115.6%89.5%
1,230.00 GBP
Stock Price
2,331.27 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

OIG.L DCF Valuation: Revenue & Expenses Forecast

(GBP in millions)Projections
03-202403-202503-202603-202703-202803-2029
Revenue293032323334
% Growth
390%5%5%2%2%2%
Cost of goods sold(3)(3)(3)(3)(3)(3)
% of Revenue10%10%10%10%10%10%
Selling, G&A expenses(1)(1)(1)(1)(1)(1)
% of Revenue3%3%3%3%3%3%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(0)(0)(0)(0)(0)(0)
% of Revenue0%0%0%0%0%0%
Tax expense(0)(0)(0)(0)(0)(0)
Tax rate0%0%0%0%0%0%
Net profit252628282929
% Margin87%87%87%87%87%87%