As of 2025-11-13, the Intrinsic Value of XP Power Ltd (XPP.L) is 1,051.13 GBP. This XPP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 977.00 GBP, the upside of XP Power Ltd is 7.60%.
The range of the Intrinsic Value is 684.50 - 1,862.35 GBP
Based on its market price of 977.00 GBP and our intrinsic valuation, XP Power Ltd (XPP.L) is undervalued by 7.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 684.50 - 1,862.35 | 1,051.13 | 7.6% |
| DCF (Growth 10y) | 1,136.71 - 2,704.89 | 1,628.26 | 66.7% |
| DCF (EBITDA 5y) | 706.97 - 920.66 | 805.17 | -17.6% |
| DCF (EBITDA 10y) | 1,084.88 - 1,459.98 | 1,255.60 | 28.5% |
| Fair Value | -225.85 - -225.85 | -225.85 | -123.12% |
| P/E | (738.09) - (771.51) | (776.93) | -179.5% |
| EV/EBITDA | 11.05 - 401.82 | 192.23 | -80.3% |
| EPV | (273.12) - (249.30) | (261.21) | -126.7% |
| DDM - Stable | (296.48) - (801.01) | (548.75) | -156.2% |
| DDM - Multi | 388.03 - 840.13 | 533.74 | -45.4% |
| Market Cap (mil) | 294.16 |
| Beta | 1.31 |
| Outstanding shares (mil) | 0.30 |
| Enterprise Value (mil) | 404.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.87% |
| Cost of Debt | 6.96% |
| WACC | 9.50% |