First Time Loading...

XP Factory PLC
LSE:XPF

Watchlist Manager
XP Factory PLC Logo
XP Factory PLC
LSE:XPF
Watchlist
Price: 14.25 GBX -0.35% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

XP Factory Plc engages in the provision and franchise of physical adventure games. [ Read More ]

The intrinsic value of one XPF stock under the Base Case scenario is 59.96 GBX. Compared to the current market price of 14.25 GBX, XP Factory PLC is Undervalued by 76%.

Key Points:
XPF Intrinsic Value
Base Case
59.96 GBX
Undervaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
XP Factory PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling XPF stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
XP Factory PLC

Provide an overview of the primary business activities
of XP Factory PLC.

What unique competitive advantages
does XP Factory PLC hold over its rivals?

What risks and challenges
does XP Factory PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for XP Factory PLC.

Provide P/S
for XP Factory PLC.

Provide P/E
for XP Factory PLC.

Provide P/OCF
for XP Factory PLC.

Provide P/FCFE
for XP Factory PLC.

Provide P/B
for XP Factory PLC.

Provide EV/S
for XP Factory PLC.

Provide EV/GP
for XP Factory PLC.

Provide EV/EBITDA
for XP Factory PLC.

Provide EV/EBIT
for XP Factory PLC.

Provide EV/OCF
for XP Factory PLC.

Provide EV/FCFF
for XP Factory PLC.

Provide EV/IC
for XP Factory PLC.

Show me price targets
for XP Factory PLC made by professional analysts.

What are the Revenue projections
for XP Factory PLC?

How accurate were the past Revenue estimates
for XP Factory PLC?

What are the Net Income projections
for XP Factory PLC?

How accurate were the past Net Income estimates
for XP Factory PLC?

What are the EPS projections
for XP Factory PLC?

How accurate were the past EPS estimates
for XP Factory PLC?

What are the EBIT projections
for XP Factory PLC?

How accurate were the past EBIT estimates
for XP Factory PLC?

Compare the revenue forecasts
for XP Factory PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of XP Factory PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of XP Factory PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of XP Factory PLC compared to its peers.

Compare the P/E ratios
of XP Factory PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing XP Factory PLC with its peers.

Analyze the financial leverage
of XP Factory PLC compared to its main competitors.

Show all profitability ratios
for XP Factory PLC.

Provide ROE
for XP Factory PLC.

Provide ROA
for XP Factory PLC.

Provide ROIC
for XP Factory PLC.

Provide ROCE
for XP Factory PLC.

Provide Gross Margin
for XP Factory PLC.

Provide Operating Margin
for XP Factory PLC.

Provide Net Margin
for XP Factory PLC.

Provide FCF Margin
for XP Factory PLC.

Show all solvency ratios
for XP Factory PLC.

Provide D/E Ratio
for XP Factory PLC.

Provide D/A Ratio
for XP Factory PLC.

Provide Interest Coverage Ratio
for XP Factory PLC.

Provide Altman Z-Score Ratio
for XP Factory PLC.

Provide Quick Ratio
for XP Factory PLC.

Provide Current Ratio
for XP Factory PLC.

Provide Cash Ratio
for XP Factory PLC.

What is the historical Revenue growth
over the last 5 years for XP Factory PLC?

What is the historical Net Income growth
over the last 5 years for XP Factory PLC?

What is the current Free Cash Flow
of XP Factory PLC?

Financials

Balance Sheet Decomposition
XP Factory PLC

Current Assets 7.9m
Cash & Short-Term Investments 4.4m
Receivables 3m
Other Current Assets 435k
Non-Current Assets 64.8m
PP&E 39.7m
Intangibles 23.7m
Other Non-Current Assets 1.4m
Current Liabilities 16.5m
Accounts Payable 3.2m
Other Current Liabilities 13.4m
Non-Current Liabilities 30.7m
Long-Term Debt 29.8m
Other Non-Current Liabilities 936k
Efficiency

Earnings Waterfall
XP Factory PLC

Revenue
44.6m GBP
Cost of Revenue
-15.9m GBP
Gross Profit
28.7m GBP
Operating Expenses
-27.3m GBP
Operating Income
1.5m GBP
Other Expenses
-1.9m GBP
Net Income
-431k GBP

Free Cash Flow Analysis
XP Factory PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

XPF Profitability Score
Profitability Due Diligence

XP Factory PLC's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 1-Year Revenue Growth
Low ROIC
Negative ROE
32/100
Profitability
Score

XP Factory PLC's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

XPF Solvency Score
Solvency Due Diligence

XP Factory PLC's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
24/100
Solvency
Score

XP Factory PLC's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XPF Price Targets Summary
XP Factory PLC

Wall Street analysts forecast XPF stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XPF is 32.64 GBX with a low forecast of 32.32 GBX and a high forecast of 33.6 GBX.

Lowest
Price Target
32.32 GBX
127% Upside
Average
Price Target
32.64 GBX
129% Upside
Highest
Price Target
33.6 GBX
136% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

XPF Price
XP Factory PLC

1M 1M
+8%
6M 6M
-15%
1Y 1Y
-23%
3Y 3Y
-62%
5Y 5Y
-74%
10Y 10Y
-91%
Annual Price Range
14.25
52w Low
13.25
52w High
21
Price Metrics
Average Annual Return -2.67%
Standard Deviation of Annual Returns 81.25%
Max Drawdown -95%
Shares Statistics
Market Capitalization 24.9m GBX
Shares Outstanding 174 558 000
Percentage of Shares Shorted
N/A

XPF Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

XP Factory PLC Logo
XP Factory PLC

Country

United Kingdom

Industry

Hotels, Restaurants & Leisure

Market Cap

24.9m GBP

Dividend Yield

0%

Description

XP Factory Plc engages in the provision and franchise of physical adventure games. The firm operates two leisure brands including Escape Hunt and Boom Battle Bar. Escape Hunt is a provider of escape the room experiences through a network of operated sites in the United Kingdom. Boom Battle Bar is an experiential leisure business offering competitive socializing activities combined with theatrical cocktails and street food. Its activities include a range of games such as augmented reality drats, Bavarian axe throwing, crazier golf, shuffleboard, electric table tennis, pool, beer pong, Karaoke, ice curling, hammerschlaggen, and arcades.

Contact

MANCHESTER
Castlefield House, Liverpool Road
+441619578888.0
http://escapehunt.com/

IPO

2016-07-08

Employees

146

Officers

CEO & Director
Mr. Richard John Harpham
CFO & Director
Mr. Graham John Bird
Chief Operating Officer
Andrew Jacobs
Chief Marketing Officer
Ms. Sarah Lloyd-Baker
Company Secretary
Ms. Joanne Katherine Briscoe

See Also

Discover More
What is the Intrinsic Value of one XPF stock?

The intrinsic value of one XPF stock under the Base Case scenario is 59.96 GBX.

Is XPF stock undervalued or overvalued?

Compared to the current market price of 14.25 GBX, XP Factory PLC is Undervalued by 76%.