As of 2024-12-15, the Intrinsic Value of XP Factory PLC (XPF.L) is
195.93 GBP. This XPF.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 13.25 GBP, the upside of XP Factory PLC is
1,378.70%.
The range of the Intrinsic Value is 183.99 - 208.21 GBP
195.93 GBP
Intrinsic Value
XPF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(782.09) - (277.51) |
(399.60) |
-3115.8% |
| DCF (Growth 10y) |
(184.76) - (421.17) |
(242.31) |
-1928.7% |
| DCF (EBITDA 5y) |
183.99 - 208.21 |
195.93 |
1378.7% |
| DCF (EBITDA 10y) |
788.50 - 908.27 |
846.86 |
6291.4% |
| Fair Value |
21.44 - 21.44 |
21.44 |
61.84% |
| P/E |
4.12 - 13.53 |
8.87 |
-33.1% |
| EV/EBITDA |
51.12 - 74.98 |
63.53 |
379.5% |
| EPV |
6.79 - 9.41 |
8.10 |
-38.9% |
| DDM - Stable |
7.91 - 22.24 |
15.07 |
13.8% |
| DDM - Multi |
63.17 - 140.02 |
87.31 |
559.0% |
XPF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23.21 |
| Beta |
0.78 |
| Outstanding shares (mil) |
1.75 |
| Enterprise Value (mil) |
52.95 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.67% |
| Cost of Debt |
5.00% |
| WACC |
6.60% |