The Discounted Cash Flow (DCF) valuation of XLMedia PLC (XLM.L) is (1,484.03) GBP. With the latest stock price at 6.58 GBP, the upside of XLMedia PLC based on DCF is -22653.6%.
Based on the latest price of 6.58 GBP and our DCF valuation, XLMedia PLC (XLM.L) is a sell. selling XLM.L stocks now will result in a potential gain of 22653.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 9.6% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8,383.66) - (815.59) | (1,484.03) |
| Upside | -127511.2% - -12495.0% | -22653.6% |