The Discounted Cash Flow (DCF) valuation of XLMedia PLC (XLM.L) is (1,322.57) GBP. With the latest stock price at 6.58 GBP, the upside of XLMedia PLC based on DCF is -20199.8%.
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 20199.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.6% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4,091.92) - (792.06) | (1,322.57) |
| Upside | -62287.2% - -12137.4% | -20199.8% |