Elixirr International Valuation

Is ELXX.F 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 ELXX.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: ELXX.F ($9.5) is trading below our estimate of fair value ($20.52)

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

Key Valuation Metric

Which metric is best to use when looking at relative valuation for ELXX.F?

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

The above table shows the Price to Earnings ratio for ELXX.F. This is calculated by dividing ELXX.F's market cap by their current earnings.
What is ELXX.F's PE Ratio?
PE Ratio	20.5x
Earnings	UK£18.41m
Market Cap	UK£377.27m

ELXX.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.7x
Enterprise Value/EBITDA	14.5x
PEG Ratio	1.3x

Price to Earnings Ratio vs Peers

How does ELXX.F's PE Ratio compare to its peers?

The above table shows the PE ratio for ELXX.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	34.3x
WLDN Willdan Group	26.3x	2.3%	US$602.6m
FC Franklin Covey	20.4x	-15.0%	US$478.1m
MG Mistras Group	25.5x	42.2%	US$287.5m
INOD Innodata	64.9x	23.0%	US$1.3b
ELXX.F Elixirr International	20.5x	15.2%	US$377.3m

Price-To-Earnings vs Peers: ELXX.F is good value based on its Price-To-Earnings Ratio (20.5x) compared to the peer average (34.3x).

Price to Earnings Ratio vs Industry

How does ELXX.F's PE Ratio compare vs other companies in the US Professional Services Industry?

10 Companies	Price / Earnings	Estimated Growth	Market Cap
CNDT Conduent	1.4x	-104.3%	US$597.99m
CIH China Index Holdings	3.5x	n/a	US$87.15m
ALJJ ALJ Regional Holdings	0.7x	n/a	US$70.26m
STCN Steel Connect	3.1x	n/a	US$62.85m

10 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: ELXX.F is good value based on its Price-To-Earnings Ratio (20.5x) compared to the US Professional Services industry average (25.5x).

Price to Earnings Ratio vs Fair Ratio

What is ELXX.F'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.

ELXX.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	20.5x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate ELXX.F's Price-To-Earnings Fair Ratio for valuation analysis.

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 ELXX.F forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	US$9.50	US$12.52 +31.8%	10.0%	US$14.11	US$11.06	n/a	3
Nov ’25	n/a	US$12.52 0%	10.0%	US$14.11	US$11.06	n/a	3
Oct ’25	n/a	US$11.78 0%	9.4%	US$13.29	US$10.65	n/a	3
Sep ’25	n/a	US$10.99 0%	9.8%	US$12.44	US$9.85	n/a	3
Aug ’25	n/a	US$10.99 0%	9.8%	US$12.44	US$9.85	n/a	3
Jul ’25	n/a	US$10.99 0%	9.8%	US$12.44	US$9.85	n/a	3
Jun ’25	n/a	US$10.99 0%	9.8%	US$12.44	US$9.85	n/a	3
May ’25	n/a	US$10.99 0%	9.8%	US$12.44	US$9.85	n/a	3
Apr ’25	n/a	US$11.15 0%	10.7%	US$12.72	US$9.81	n/a	3
Mar ’25	US$7.06	US$11.15 +57.9%	10.7%	US$12.72	US$9.81	n/a	3
Feb ’25	n/a	US$11.15 0%	10.7%	US$12.72	US$9.81	n/a	3
Jan ’25	n/a	US$10.90 0%	11.7%	US$12.53	US$9.42	n/a	3
Dec ’24	US$6.01	US$10.55 +75.6%	12.3%	US$12.32	US$9.26	n/a	3
Nov ’24	n/a	US$10.55 0%	12.3%	US$12.32	US$9.26	n/a	3
Oct ’24	n/a	US$10.55 0%	12.3%	US$12.32	US$9.26	n/a	3
Sep ’24	n/a	US$10.71 0%	12.3%	US$12.51	US$9.40	n/a	3
Aug ’24	n/a	US$10.71 0%	12.3%	US$12.51	US$9.40	n/a	3
Jul ’24	n/a	US$10.71 0%	12.3%	US$12.51	US$9.40	n/a	3
Jun ’24	n/a	US$10.71 0%	12.3%	US$12.51	US$9.40	n/a	3
May ’24	n/a	US$10.86 0%	14.2%	US$12.40	US$9.32	n/a	2
Apr ’24	n/a	US$10.29 0%	12.2%	US$11.55	US$9.03	n/a	2
Mar ’24	n/a	US$9.16 0%	12.2%	US$10.28	US$8.04	US$7.06	2
Feb ’24	n/a	US$9.16 0%	12.2%	US$10.28	US$8.04	n/a	2
Jan ’24	n/a	US$9.16 0%	12.2%	US$10.28	US$8.04	n/a	2
Dec ’23	n/a	US$9.16 0%	12.2%	US$10.28	US$8.04	US$6.01	2
Nov ’23	n/a	US$9.16 0%	12.2%	US$10.28	US$8.04	n/a	2

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.