The Discounted Cash Flow (DCF) valuation of XP Factory PLC (XPF.L) is (399.60) GBP. With the latest stock price at 13.25 GBP, the upside of XP Factory PLC based on DCF is -3115.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 6.9% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (782.09) - (277.51) | (399.60) |
| Upside | -6002.6% - -2194.4% | -3115.8% |