As of 2025-05-16, the Intrinsic Value of Xpediator PLC (XPD.L) is 59.01 GBP. This XPD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.75 GBP, the upside of Xpediator PLC is 34.90%.
The range of the Intrinsic Value is 17.58 - 198.04 GBP
Based on its market price of 43.75 GBP and our intrinsic valuation, Xpediator PLC (XPD.L) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.58 - 198.04 | 59.01 | 34.9% |
| DCF (Growth 10y) | 25.78 - 203.19 | 66.86 | 52.8% |
| DCF (EBITDA 5y) | (10.67) - (0.15) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 1.42 - 17.34 | 10.60 | -75.8% |
| Fair Value | -0.93 - -0.93 | -0.93 | -102.13% |
| P/E | (1.75) - 42.77 | 19.80 | -54.7% |
| EV/EBITDA | (6.47) - 43.06 | 26.36 | -39.7% |
| EPV | 124.29 - 212.61 | 168.45 | 285.0% |
| DDM - Stable | (0.97) - (2.91) | (1.94) | -104.4% |
| DDM - Multi | 21.06 - 51.24 | 30.09 | -31.2% |
| Market Cap (mil) | 61.99 |
| Beta | 1.51 |
| Outstanding shares (mil) | 1.42 |
| Enterprise Value (mil) | 161.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.48% |
| Cost of Debt | 6.39% |
| WACC | 5.84% |