Elixirr International plc

AIM:ELIX Stock Report

Market Cap: UK£370.1m

Elixirr International Valuation

Is ELIX undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of ELIX when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: ELIX (£7.8) is trading below our estimate of fair value (£16.28)

Significantly Below Fair Value: ELIX is trading below fair value by more than 20%.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for ELIX?

Key metric: As ELIX is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for ELIX. This is calculated by dividing ELIX's market cap by their current earnings.
What is ELIX's PE Ratio?
PE Ratio20.1x
EarningsUK£18.41m
Market CapUK£370.15m

Price to Earnings Ratio vs Peers

How does ELIX's PE Ratio compare to its peers?

The above table shows the PE ratio for ELIX vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average33x
DWF DWF Group
25.4x47.9%UK£316.4m
WIL Wilmington
20.9x7.3%UK£359.9m
FNTL Fintel
51.2x34.0%UK£302.1m
SAG Science Group
34.4x18.3%UK£207.9m
ELIX Elixirr International
20.1x16.2%UK£370.1m

Price-To-Earnings vs Peers: ELIX is good value based on its Price-To-Earnings Ratio (20.1x) compared to the peer average (35.5x).


Price to Earnings Ratio vs Industry

How does ELIX's PE Ratio compare vs other companies in the GB Professional Services Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
IBPO iEnergizer
1.7xn/aUS$140.06m
TEK Tekcapital
1.7xn/aUS$23.79m
No more companies available in this PE range
ELIX 20.1xIndustry Avg. 24.6xNo. of Companies4PE01632486480+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: ELIX is good value based on its Price-To-Earnings Ratio (20.1x) compared to the UK Professional Services industry average (24.6x).


Price to Earnings Ratio vs Fair Ratio

What is ELIX's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

ELIX PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio20.1x
Fair PE Ratio20.9x

Price-To-Earnings vs Fair Ratio: ELIX is good value based on its Price-To-Earnings Ratio (20.1x) compared to the estimated Fair Price-To-Earnings Ratio (20.9x).


Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst ELIX forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUK£7.80
UK£9.68
+24.0%
12.1%UK£10.85UK£8.50n/a2
Nov ’25UK£6.80
UK£9.63
+41.6%
10.0%UK£10.85UK£8.50n/a3
Oct ’25UK£6.45
UK£8.85
+37.2%
9.4%UK£9.98UK£8.00n/a3
Sep ’25UK£6.42
UK£8.82
+37.3%
9.8%UK£9.98UK£7.90n/a3
Aug ’25UK£5.88
UK£8.82
+49.9%
9.8%UK£9.98UK£7.90n/a3
Jul ’25UK£5.60
UK£8.82
+57.4%
9.8%UK£9.98UK£7.90n/a3
Jun ’25UK£5.90
UK£8.82
+49.4%
9.8%UK£9.98UK£7.90n/a3
May ’25UK£5.70
UK£8.82
+54.7%
9.8%UK£9.98UK£7.90n/a3
Apr ’25UK£5.65
UK£8.75
+54.9%
10.7%UK£9.98UK£7.70n/a3
Mar ’25UK£5.50
UK£8.75
+59.1%
10.7%UK£9.98UK£7.70n/a3
Feb ’25UK£5.38
UK£8.75
+62.8%
10.7%UK£9.98UK£7.70n/a3
Jan ’25UK£6.20
UK£8.68
+40.1%
11.7%UK£9.98UK£7.50n/a3
Dec ’24UK£4.75
UK£8.55
+80.0%
12.3%UK£9.98UK£7.50UK£7.783
Nov ’24UK£4.55
UK£8.55
+87.9%
12.3%UK£9.98UK£7.50UK£6.803
Oct ’24UK£5.65
UK£8.55
+51.3%
12.3%UK£9.98UK£7.50UK£6.453
Sep ’24UK£5.10
UK£8.55
+67.6%
12.3%UK£9.98UK£7.50UK£6.423
Aug ’24UK£5.23
UK£8.55
+63.6%
12.3%UK£9.98UK£7.50UK£5.883
Jul ’24UK£4.73
UK£8.55
+80.8%
12.3%UK£9.98UK£7.50UK£5.603
Jun ’24UK£4.74
UK£8.55
+80.4%
12.3%UK£9.98UK£7.50UK£5.903
May ’24UK£5.20
UK£8.74
+68.1%
14.2%UK£9.98UK£7.50UK£5.702
Apr ’24UK£4.90
UK£8.55
+74.4%
12.2%UK£9.59UK£7.50UK£5.652
Mar ’24UK£5.20
UK£8.55
+64.3%
12.2%UK£9.59UK£7.50UK£5.502
Feb ’24UK£5.10
UK£8.55
+67.5%
12.2%UK£9.59UK£7.50UK£5.382
Jan ’24UK£5.10
UK£8.55
+67.5%
12.2%UK£9.59UK£7.50UK£6.202
Dec ’23UK£5.10
UK£8.55
+67.5%
12.2%UK£9.59UK£7.50UK£4.752

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.


Discover undervalued companies