LUXFER HOLDINGS PLC (LXFR)

Industrial Inorganic Chemicals

Latest Price

$17.19

TTM P/E

59.28

Normalized P/E

32.02

Div Yield

1.51%

Book Value

8.36

P/B Ratio

2.06

Valuation metrics

EPS: $0.28

Book value / share: $8.50

Formula: √(22.5 × EPS × BVPS)

Graham Number

$7.32

57% downside

Norm. op. income: $29M (median of 7yr)

Tax rate: 28%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$5.61

67% downside

Base FCF: $17M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$0.61

96% downside

EPS: $0.28

Target P/E: 32×

Formula: EPS × P/E

P/E Fair Value

$8.96

48% downside