OXIG.L
Oxford Instruments PLC
Price:  
1,988 
GBP
Volume:  
120,164
United Kingdom | Electronic Equipment, Instruments & Components

OXIG.L DCF Valuation - Growth Exit 5Y

-49.5 %
Upside

What is the DCF valuation of OXIG.L?

The Discounted Cash Flow (DCF) valuation of Oxford Instruments PLC (OXIG.L) is 1,004.25 GBP. With the latest stock price at 1,988.00 GBP, the upside of Oxford Instruments PLC based on DCF is -49.5%.

Is OXIG.L a buy or a sell?

Based on the latest price of 1,988.00 GBP and our DCF valuation, Oxford Instruments PLC (OXIG.L) is a sell. Selling OXIG.L stocks now will result in a potential gain of 49.5%.

Range Selected
WACC / Discount Rate10.3% - 12.8%11.5%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price836.14 - 1,294.561,004.25
Upside-57.9% - -34.9%-49.5%
1,988.00 GBP
Stock Price
1,004.25 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

OXIG.L DCF Valuation: Revenue & Expenses Forecast

(GBP in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue501524552567583615
% Growth
6%5%5%3%3%6%
Cost of goods sold(242)(248)(256)(258)(260)(269)
% of Revenue48%47%46%45%45%44%
Selling, G&A expenses(135)(142)(149)(153)(157)(166)
% of Revenue27%27%27%27%27%27%
Research & Development(40)(42)(44)(45)(47)(49)
% of Revenue8%8%8%8%8%8%
Net interest & other expenses(44)(46)(48)(50)(51)(54)
% of Revenue9%9%9%9%9%9%
Tax expense(14)(9)(11)(12)(14)(16)
Tax rate35%20%20%20%20%20%
Net profit263743495462
% Margin5%7%8%9%9%10%