The Discounted Cash Flow (DCF) valuation of XLMedia PLC (XLM.L) is (1,350.87) GBP. With the latest stock price at 6.58 GBP, the upside of XLMedia PLC based on DCF is -20629.9%.
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 20629.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.9% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4,896.57) - (785.43) | (1,350.87) |
| Upside | -74515.9% - -12036.7% | -20629.9% |