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%.
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 Rate | 10.3% - 12.8% | 11.5% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 836.14 - 1,294.56 | 1,004.25 |
Upside | -57.9% - -34.9% | -49.5% |
(GBP in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 501 | 524 | 552 | 567 | 583 | 615 |
% Growth | 6% | 5% | 5% | 3% | 3% | 6% |
Cost of goods sold | (242) | (248) | (256) | (258) | (260) | (269) |
% of Revenue | 48% | 47% | 46% | 45% | 45% | 44% |
Selling, G&A expenses | (135) | (142) | (149) | (153) | (157) | (166) |
% of Revenue | 27% | 27% | 27% | 27% | 27% | 27% |
Research & Development | (40) | (42) | (44) | (45) | (47) | (49) |
% of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
Net interest & other expenses | (44) | (46) | (48) | (50) | (51) | (54) |
% of Revenue | 9% | 9% | 9% | 9% | 9% | 9% |
Tax expense | (14) | (9) | (11) | (12) | (14) | (16) |
Tax rate | 35% | 20% | 20% | 20% | 20% | 20% |
Net profit | 26 | 37 | 43 | 49 | 54 | 62 |
% Margin | 5% | 7% | 8% | 9% | 9% | 10% |