The Discounted Cash Flow (DCF) valuation of XLMedia PLC (XLM.L) is (1,394.71) GBP. With the latest stock price at 6.58 GBP, the upside of XLMedia PLC based on DCF is -21296.3%.
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 21296.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.7% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (5,128.08) - (809.72) | (1,394.71) |
| Upside | -78034.4% - -12405.8% | -21296.3% |