As of 2024-12-13, the Intrinsic Value of Xaar PLC (XAR.L) is
113.52 GBP. This XAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.00 GBP, the upside of Xaar PLC is
53.40%.
The range of the Intrinsic Value is 79.75 - 217.64 GBP
113.52 GBP
Intrinsic Value
XAR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.75 - 217.64 |
113.52 |
53.4% |
| DCF (Growth 10y) |
108.78 - 291.90 |
153.91 |
108.0% |
| DCF (EBITDA 5y) |
80.06 - 109.43 |
91.67 |
23.9% |
| DCF (EBITDA 10y) |
99.61 - 140.55 |
116.01 |
56.8% |
| Fair Value |
-21.75 - -21.75 |
-21.75 |
-129.39% |
| P/E |
(72.54) - (82.81) |
(79.81) |
-207.8% |
| EV/EBITDA |
33.91 - 62.57 |
44.53 |
-39.8% |
| EPV |
28.49 - 38.61 |
33.55 |
-54.7% |
| DDM - Stable |
(42.24) - (144.41) |
(93.33) |
-226.1% |
| DDM - Multi |
44.56 - 119.78 |
65.13 |
-12.0% |
XAR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
58.58 |
| Beta |
0.80 |
| Outstanding shares (mil) |
0.79 |
| Enterprise Value (mil) |
59.80 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.96% |
| Cost of Debt |
5.50% |
| WACC |
8.30% |