The Discounted Cash Flow (DCF) valuation of Xpediator PLC (XPD.L) is 46.71 GBP. With the latest stock price at 43.75 GBP, the upside of Xpediator PLC based on DCF is 6.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.7% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.76 - 189.98 | 46.71 |
| Upside | -82.3% - 334.2% | 6.8% |