The Discounted Cash Flow (DCF) valuation of XPS Pensions Group PLC (XPS.L) is 219.60 GBP. With the latest stock price at 293.50 GBP, the upside of XPS Pensions Group PLC based on DCF is -25.2%.
Based on the latest price of 293.50 GBP and our DCF valuation, XPS Pensions Group PLC (XPS.L) is a sell. selling XPS.L stocks now will result in a potential gain of 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.2% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 162.61 - 330.77 | 219.60 |
| Upside | -44.6% - 12.7% | -25.2% |