As of 2025-05-23, 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
Based on its market price of 122.50 GBP and our intrinsic valuation, Quixant PLC (QXT.L) is undervalued by 6.20%.
| 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) | 73.48 - 98.60 | 85.32 | -30.3% |
| DCF (EBITDA 10y) | 84.17 - 111.83 | 96.85 | -20.9% |
| Fair Value | 328.88 - 328.88 | 328.88 | 168.48% |
| P/E | 84.27 - 148.23 | 120.56 | -1.6% |
| EV/EBITDA | 65.99 - 97.89 | 81.54 | -33.4% |
| 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% |
| Market Cap (mil) | 81.48 |
| Beta | -0.45 |
| Outstanding shares (mil) | 0.67 |
| Enterprise Value (mil) | 73.11 |
| Market risk premium | 6.41% |
| Cost of Equity | 8.44% |
| Cost of Debt | 5.26% |
| WACC | 8.33% |