The Discounted Cash Flow (DCF) valuation of XLMedia PLC (XLM.L) is (1,302.42) GBP. With the latest stock price at 6.58 GBP, the upside of XLMedia PLC based on DCF is -19893.7%.
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 19893.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.9% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4,294.72) - (769.94) | (1,302.42) |
| Upside | -65369.3% - -11801.2% | -19893.7% |