
XLMedia PLC
LSE:XLM

Intrinsic Value
The intrinsic value of one
XLM
stock under the Base Case scenario is
76.11
GBX.
Compared to the current market price of 8 GBX,
XLMedia PLC
is
Undervalued by 89%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
XLMedia PLC
Fundamental Analysis


Revenue & Expenses Breakdown
XLMedia PLC
Balance Sheet Decomposition
XLMedia PLC
Current Assets | 40.5m |
Cash & Short-Term Investments | 19.9m |
Receivables | 20.5m |
Non-Current Assets | 25.1m |
Long-Term Investments | 75k |
PP&E | 356k |
Intangibles | 24.6m |
Free Cash Flow Analysis
XLMedia PLC
USD | |
Free Cash Flow | USD |
Earnings Waterfall
XLMedia PLC
Revenue
|
31.9m
USD
|
Operating Expenses
|
-44.3m
USD
|
Operating Income
|
-12.4m
USD
|
Other Expenses
|
-47.9m
USD
|
Net Income
|
-60.3m
USD
|
XLM Profitability Score
Profitability Due Diligence
XLMedia PLC's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

Score
XLMedia PLC's profitability score is 17/100. The higher the profitability score, the more profitable the company is.
XLM Solvency Score
Solvency Due Diligence
XLMedia PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
XLMedia PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XLM Price Targets Summary
XLMedia PLC
Dividends
Current shareholder yield for XLM 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
XLM
stock under the Base Case scenario is
76.11
GBX.
Compared to the current market price of 8 GBX,
XLMedia PLC
is
Undervalued by 89%.