As of 2024-12-15, the Intrinsic Value of Quixant PLC (QXT.L) is
130.14 GBP. This QXT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.50 GBP, the upside of Quixant PLC is
6.20%.
The range of the Intrinsic Value is 99.86 - 201.33 GBP
130.14 GBP
Intrinsic Value
QXT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.86 - 201.33 |
130.14 |
6.2% |
| DCF (Growth 10y) |
101.94 - 189.11 |
128.23 |
4.7% |
| DCF (EBITDA 5y) |
74.24 - 106.98 |
89.50 |
-26.9% |
| DCF (EBITDA 10y) |
85.83 - 120.30 |
101.43 |
-17.2% |
| Fair Value |
342.82 - 342.82 |
342.82 |
179.85% |
| P/E |
108.68 - 178.62 |
142.05 |
16.0% |
| EV/EBITDA |
65.48 - 104.99 |
90.75 |
-25.9% |
| EPV |
293.23 - 365.63 |
329.43 |
168.9% |
| DDM - Stable |
134.96 - 405.50 |
270.23 |
120.6% |
| DDM - Multi |
94.99 - 218.40 |
132.01 |
7.8% |
QXT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
81.48 |
| Beta |
-0.45 |
| Outstanding shares (mil) |
0.67 |
| Enterprise Value (mil) |
72.76 |
| Market risk premium |
6.41% |
| Cost of Equity |
8.44% |
| Cost of Debt |
5.26% |
| WACC |
8.33% |