XP Power Ltd
OTC:XPPLF

Watchlist Manager
XP Power Ltd Logo
XP Power Ltd
OTC:XPPLF
Watchlist
Price: 10.6 USD 6% Market Closed
Market Cap: 251m USD

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 10, 2025.

Estimated DCF Value of one XPPLF stock is 12.28 USD. Compared to the current market price of 10.6 USD, the stock is Undervalued by 14%.

XPPLF DCF Value
Base Case
12.28 USD
Undervaluation 14%
DCF Value
Price
Worst Case
Base Case
Best Case
DCF Value: 12.28 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 107.6m GBP. The present value of the terminal value is 257.1m GBP. The total present value equals 364.7m GBP.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 364.7m GBP
+ Cash & Equivalents 13.9m GBP
Firm Value 378.6m GBP
- Debt 161.3m GBP
- Minority Interest 600k GBP
Equity Value 216.7m GBP
/ Shares Outstanding 23.7m
Value per Share 9.15 GBP
GBP / USD Exchange Rate 1.3417
XPPLF DCF Value 12.28 USD
Undervalued by 14%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
256.3m 315.6m
Operating Income
24.2m 38.2m
FCFF
21.1m 31.4m

What is the DCF value of one XPPLF stock?

Estimated DCF Value of one XPPLF stock is 12.28 USD. Compared to the current market price of 10.6 USD, the stock is Undervalued by 14%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, XP Power Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 364.7m GBP.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 12.28 USD per share.

Back to Top
//