QXT.L
Quixant PLC
Price:  
122.5 
GBP
Volume:  
30,459
United Kingdom | Hotels, Restaurants & Leisure

QXT.L DCF Valuation - Growth Exit 5Y

6.2 %
Upside

What is the DCF valuation of QXT.L?

The Discounted Cash Flow (DCF) valuation of Quixant PLC (QXT.L) is 130.14 GBP. With the latest stock price at 122.50 GBP, the upside of Quixant PLC based on DCF is 6.2%.

Is QXT.L a buy or a sell?

Based on the latest price of 122.50 GBP and our DCF valuation, Quixant PLC (QXT.L) is a buy. Buying QXT.L stocks now will result in a potential gain of 6.2%.

Range Selected
WACC / Discount Rate7.4% - 9.3%8.3%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price99.86 - 201.33130.14
Upside-18.5% - 64.3%6.2%
122.50 GBP
Stock Price
130.14 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

QXT.L DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202212-202312-202412-202512-202612-2027
Revenue120125135138143151
% Growth
38%5%7%3%3%6%
Cost of goods sold(81)(85)(91)(94)(97)(103)
% of Revenue68%68%68%68%68%68%
Selling, G&A expenses(2)(2)(2)(2)(2)(2)
% of Revenue1%1%1%1%1%1%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(28)(29)(32)(33)(34)(36)
% of Revenue24%24%24%24%24%24%
Tax expense2(2)(3)(3)(3)(3)
Tax rate26%26%26%26%26%26%
Net profit1177788
% Margin9%5%5%5%5%5%