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%.
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 Rate | 7.4% - 9.3% | 8.3% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 99.86 - 201.33 | 130.14 |
Upside | -18.5% - 64.3% | 6.2% |
(USD in millions) | Projections | |||||
12-2022 | 12-2023 | 12-2024 | 12-2025 | 12-2026 | 12-2027 | |
Revenue | 120 | 125 | 135 | 138 | 143 | 151 |
% Growth | 38% | 5% | 7% | 3% | 3% | 6% |
Cost of goods sold | (81) | (85) | (91) | (94) | (97) | (103) |
% of Revenue | 68% | 68% | 68% | 68% | 68% | 68% |
Selling, G&A expenses | (2) | (2) | (2) | (2) | (2) | (2) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (28) | (29) | (32) | (33) | (34) | (36) |
% of Revenue | 24% | 24% | 24% | 24% | 24% | 24% |
Tax expense | 2 | (2) | (3) | (3) | (3) | (3) |
Tax rate | 26% | 26% | 26% | 26% | 26% | 26% |
Net profit | 11 | 7 | 7 | 7 | 8 | 8 |
% Margin | 9% | 5% | 5% | 5% | 5% | 5% |