
Elixirr International PLC
LSE:ELIX

Intrinsic Value
The intrinsic value of one
ELIX
stock under the Base Case scenario is
816.56
GBX.
Compared to the current market price of 760 GBX,
Elixirr International PLC
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Elixirr International PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Elixirr International PLC
Balance Sheet Decomposition
Elixirr International PLC
Current Assets | 40m |
Cash & Short-Term Investments | 22.1m |
Receivables | 17.8m |
Non-Current Assets | 118.7m |
PP&E | 4.9m |
Intangibles | 100.3m |
Other Non-Current Assets | 13.4m |
Free Cash Flow Analysis
Elixirr International PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Elixirr International PLC
Revenue
|
97.8m
GBP
|
Cost of Revenue
|
-65.4m
GBP
|
Gross Profit
|
32.3m
GBP
|
Operating Expenses
|
-9.6m
GBP
|
Operating Income
|
22.8m
GBP
|
Other Expenses
|
-4.3m
GBP
|
Net Income
|
18.4m
GBP
|
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 93/100. The higher the solvency score, the more solvent the company is.

Score
Elixirr International PLC's solvency score is 93/100. 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 1 057.4 GBX
with a low forecast of 934.25 GBX and a high forecast of 1 155 GBX.
Dividends
Current shareholder yield for ELIX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ELIX
stock under the Base Case scenario is
816.56
GBX.
Compared to the current market price of 760 GBX,
Elixirr International PLC
is
Undervalued by 7%.