As of 2024-12-11, the Intrinsic Value of Quartix Holdings PLC (QTX.L) is
59.43 GBP. This QTX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 162.50 GBP, the upside of Quartix Holdings PLC is
-63.40%.
The range of the Intrinsic Value is 36.59 - 177.95 GBP
59.43 GBP
Intrinsic Value
QTX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.59 - 177.95 |
59.43 |
-63.4% |
| DCF (Growth 10y) |
58.08 - 275.98 |
93.51 |
-42.5% |
| DCF (EBITDA 5y) |
26.10 - 39.27 |
33.71 |
-79.3% |
| DCF (EBITDA 10y) |
42.90 - 66.56 |
55.43 |
-65.9% |
| Fair Value |
-7.95 - -7.95 |
-7.95 |
-104.89% |
| P/E |
(53.04) - (57.18) |
(55.38) |
-134.1% |
| EV/EBITDA |
37.34 - 88.24 |
64.55 |
-60.3% |
| EPV |
93.81 - 132.71 |
113.26 |
-30.3% |
| DDM - Stable |
(19.12) - (126.57) |
(72.84) |
-144.8% |
| DDM - Multi |
33.73 - 176.54 |
56.96 |
-64.9% |
QTX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78.64 |
| Beta |
-1.54 |
| Outstanding shares (mil) |
0.48 |
| Enterprise Value (mil) |
76.41 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.47% |
| Cost of Debt |
4.58% |
| WACC |
7.45% |