
Exscientia PLC
NASDAQ:EXAI

Intrinsic Value
The intrinsic value of one
EXAI
stock under the Base Case scenario is
4.4
USD.
Compared to the current market price of 4.84 USD,
Exscientia PLC
is
Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Exscientia PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Exscientia PLC
Balance Sheet Decomposition
Exscientia PLC
Current Assets | 404.9m |
Cash & Short-Term Investments | 361.2m |
Receivables | 35.9m |
Other Current Assets | 7.9m |
Non-Current Assets | 105.8m |
Long-Term Investments | 3m |
PP&E | 67.5m |
Intangibles | 34.6m |
Other Non-Current Assets | 663k |
Free Cash Flow Analysis
Exscientia PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Exscientia PLC
Revenue
|
21m
GBP
|
Cost of Revenue
|
-27.8m
GBP
|
Gross Profit
|
-6.8m
GBP
|
Operating Expenses
|
-142.4m
GBP
|
Operating Income
|
-149.2m
GBP
|
Other Expenses
|
19.6m
GBP
|
Net Income
|
-129.6m
GBP
|
EXAI Profitability Score
Profitability Due Diligence
Exscientia PLC's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

Score
Exscientia PLC's profitability score is 16/100. The higher the profitability score, the more profitable the company is.
EXAI Solvency Score
Solvency Due Diligence
Exscientia PLC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Exscientia PLC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXAI Price Targets Summary
Exscientia PLC
Dividends
Current shareholder yield for EXAI 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
EXAI
stock under the Base Case scenario is
4.4
USD.
Compared to the current market price of 4.84 USD,
Exscientia PLC
is
Overvalued by 9%.