Elixirr International PLC
LSE:ELIX
Intrinsic Value
Elixirr International Plc provides management consultancy services. [ Read More ]
The intrinsic value of one
ELIX
stock under the Base Case scenario is
658.86
GBX.
Compared to the current market price of 570 GBX,
Elixirr International PLC
is
Undervalued by 13%.
Elixirr International PLC's market capitalization is 263.5m GBX.
ELIX stock price is 570 GBX.
ELIX stock price (570 GBX) is 13% less than its Intrinsic Value (658.86 GBX).
ELIX has upside potential of 57% compared to the average analyst price target.
Open Wall St Estimates
ELIX's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 14%.
ELIX's ROE (Return on Equity) for the past 12 months is positive and is equal to 14%.
ELIX has positive three-year average ROE (Return on Equity): 14%. The company is efficient at transforming stockholders' equity into net income.
ELIX has positive three-year average ROIC (Return on Invested Capital): 14%. The company is efficient at using invested capital to generate operating income.
ELIX's Revenue has grown by an exceptional 31% over the past 12 months.
ELIX has positive Net Income for the last twelve months.
ELIX's Revenue is forecast to grow at a rate of 18% per year over the next 3 years.
ELIX has positive Operating Income for the last twelve months.
ELIX's short-term assets (34m GBP) exceed its short-term liabilties (19m GBP).
ELIX has positive Gross Profit for the last twelve months.
ELIX has positive Free Cash Flow for the last twelve months.
ELIX's D/E (Debt to Equity) is very low and is equal to 0.04.
ELIX's long-term assets (129m GBP) exceed its long-term liabilties (27m GBP).
ELIX has negative Net Debt. This means that the company has more cash and short-term investments (19m GBP) than debt (4m GBP).
ELIX's Altman Z-Score is very high and is equal to 6.93.
ELIX earns more than enough operating income (18m GBP) to safely cover interest payments on its debt (328k GBP).
Valuation Backtest
Elixirr International PLC
Run backtest to discover the historical profit from buying and selling
ELIX
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Elixirr International PLC
Balance Sheet Decomposition
Elixirr International PLC
| Current Assets | 33.5m |
| Cash & Short-Term Investments | 19.5m |
| Receivables | 13.2m |
| Other Current Assets | 839k |
| Non-Current Assets | 95.8m |
| PP&E | 5.1m |
| Intangibles | 81.2m |
| Other Non-Current Assets | 9.4m |
| Current Liabilities | 18.9m |
| Accounts Payable | 1.2m |
| Accrued Liabilities | 8.1m |
| Other Current Liabilities | 9.7m |
| Non-Current Liabilities | 8.4m |
| Long-Term Debt | 4m |
| Other Non-Current Liabilities | 4.4m |
Earnings Waterfall
Elixirr International PLC
|
Revenue
|
78.5m
GBP
|
|
Cost of Revenue
|
-52.4m
GBP
|
|
Gross Profit
|
26.1m
GBP
|
|
Operating Expenses
|
-7.8m
GBP
|
|
Operating Income
|
18.2m
GBP
|
|
Other Expenses
|
-4.4m
GBP
|
|
Net Income
|
13.9m
GBP
|
Free Cash Flow Analysis
Elixirr International PLC
ELIX Profitability Score
Profitability Due Diligence
Elixirr International PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Elixirr International PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
ELIX Solvency Score
Solvency Due Diligence
Elixirr International PLC's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Score
Elixirr International PLC's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ELIX Price Targets Summary
Elixirr International PLC
According to Wall Street analysts, the average 1-year price target for
ELIX
is 892.5 GBX
with a low forecast of 777.7 GBX and a high forecast of 1 047.9 GBX.
Shareholder Return
ELIX Price
Elixirr International PLC
| Average Annual Return | 48.99% |
| Standard Deviation of Annual Returns | 75.68% |
| Max Drawdown | -45% |
| Market Capitalization | 263.5m GBX |
| Shares Outstanding | 47 272 800 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Elixirr International PLC
Country
Industry
Market Cap
Dividend Yield
Description
Elixirr International Plc provides management consultancy services. The firm is principally engaged in the provision of consulting services, delivering and bespoke solutions to a globally recognized client base, including creative and marketing services. The Company’s operating subsidiaries in the United Kingdom include Elixirr Consulting Limited, Elixirr Consulting Services Limited, Elixirr Creative Limited, Den Creative Limited and Coast Digital Limited. The firm also has an operating subsidiary in the United States (Elixirr LLC) and foreign branches in South Africa and Australia.
Officers
The intrinsic value of one
ELIX
stock under the Base Case scenario is
658.86
GBX.
Compared to the current market price of 570 GBX,
Elixirr International PLC
is
Undervalued by 13%.
You don't have any saved screeners yet
