EN DE

Elixirr International plc (ELIX) Fair Value & Analysis

Industrials · GB · Market cap 332M GBX

EI Elixirr International plc ELIX · LSE
Price£6.70
Fair Value£8.35
Upside+24.6%
Quality61/100
Watch Elixirr International plc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.2% net margin
Low debt · generates free cash flow
3.32% dividend yield
Ranks above peers (10/14)
Moderate moat 62/100
Evidence: High Range £6.26 – £10.43 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Share price −6.5% over the past month.

A solid business, screening 25% undervalued on our models.

What matters now

  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from £6.26 (bear) to £10.43 (bull), base £8.35. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 61/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£9.35 £4.08 Fair Value £8.35 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range £4.08 – £9.35 · fair‑value band £6.26 – £10.43 · the £6.70 price screens below the £8.35 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Elixirr International plc (ELIX) currently trades at £6.70, while our model-based Fair Value estimate is £8.35, implying the stock looks roughly 24.6% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Elixirr International plc generated revenue of £150M at a net margin of 13.2%. Revenue grew 34.1% year over year. It earns a return on equity of 14.3%. Net debt stands at £28.5M. Fundamentals as of Jul 18, 2026

Our scenario range runs from £6.26 (bear case) to £10.43 (bull case); at £6.70, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Industrials peers we cover trades at -15% fair-value upside, at 25%, ELIX screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF £7.80 £13.70 £22.97 80
Residual Income £2.63 £3.09 £5.71 76
Rev-Margin DCF £5.83 £9.94 £18.59 74
All 26 models by family
DCF Models
FCF DCF £8.34 £12.32 £24.20 38
Owner Earnings £6.59 £13.98 £27.70 31
5Y Revenue Exit £5.29 £8.64 £15.61 39
5Y EBITDA Exit £7.85 £13.81 £25.49 41
5Y P/E Exit £6.80 £14.57 £24.99 38
10Y Revenue Exit £6.21 £12.21 £15.51 36
10Y EBITDA Exit £8.06 £17.23 £32.91 37
10Y P/E Exit £7.36 £15.17 £27.61 35
Earnings-Based
Graham-Dodd £2.70 £18.85 £26.45 54
Lynch FV £9.74 £13.91 £18.08 50
PEG = 1.0 £9.74 £13.91 £18.08 46
EPV £3.65 £4.19 £4.64 59
Dividend Discount
Gordon GGM £1.32 £2.37 £3.27 70
DDM Multi-Stage £1.32 £2.17 £2.54 61
Multiples
P/E Multiple £6.26 £8.35 £10.43 63
P/S Multiple £4.53 £6.04 £7.55 58
P/B Multiple £5.07 £6.76 £8.44 55
EV/EBIT £8.03 £10.80 £13.58 53
EV/EBITDA £7.48 £10.07 £12.67 54
EV/Revenue £3.50 £5.13 £6.76 43
Asset-Based
NCAV (Graham) £1.44 £1.93 £2.88 50
Growth DCF
Growth DCF £7.80 £13.70 £22.97 80
Rev-Margin DCF £5.83 £9.94 £18.59 74
Economic Profit
Residual Income £2.63 £3.09 £5.71 76
ROIC Compounder £4.38 £6.05 £7.28 72
Growth Earnings
Growth-Adj P/E £12.74 £18.19 £23.65 68

Widest divergence: Growth Earnings (£18.19) versus Asset-Based (£1.93). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 150M GBX
Revenue growth (YoY) +34.1%
Net margin 13.2%
Return on equity 14.3%
Free cash flow 31.5M GBX FY2025
P/E ratio 18.1
More key figures
Operating margin 19.4%
EPS (TTM) £0.3700
Dividend yield 3.3%
EPS growth (YoY) +10.0%
Net debt 28.5M GBX FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 64 · Market factors (momentum, volatility) 40

Profitability 48
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 67
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Elixirr International plc, through its subsidiaries, provides management consultancy services in the United Kingdom, the United States, and internationally.

Full company description

Elixirr International plc, through its subsidiaries, provides management consultancy services in the United Kingdom, the United States, and internationally. It provides services in the areas of AI and machine learning, app design and development, brand identity implementation, brand strategy and positioning, breakthrough imperatives, business and operating modes, business strategy, change management, corporate culture, corporate venture and innovation, customer experience, data and analytics, data strategy, define the C-suite agenda, digital design and build, digital marketing, digital optimization and strategy, enterprise-wide transformation, executive immersions, generative AI, IT strategy, mergers and acquisitions, managed services, onboarding solutions, procurement, product and portfolio management, risk and compliance, sourcing and commercial office, sustainability, target operating model, and transformation management, and transformational leadership. The company serves automotive and transportation, manufacturing, business and financial services, charities, energy, oil and gas, utilities and power, private equity, retail and corporate banking, healthcare and pharmaceuticals, insurance, luxury and fashion, wealth and asset management, wholesale banking, travel and leisure, telecommunications, technology, retail and consumer goods, media, and entertainment and sports industries. Elixirr International plc was founded in 2009 and is headquartered in London, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Elixirr International plc reported revenue of £150M in FY2025 versus £50.6M in FY2021, a compound +31.1%/yr. Reported net income was £19.7M in FY2025, compounding +18.0%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
£150M
Latest YoY
+34.4%
Avg. growth/yr (3Y)
+27.8%
Avg. growth/yr (5Y)
+37.6%
Avg. growth/yr (8Y)
+35.6%
Revenue +31.1%/yr
FY21 £50.6M
FY22 £71.7M
FY23 £85.9M
FY24 £111M
FY25 £150M
Net income +18.0%/yr
FY21 £10.1M
FY22 £12.9M
FY23 £17.2M
FY24 £16.4M
FY25 £19.7M

Watch ELIX: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Elixirr International plc Fair Value". https://www.fairvalue-calculator.com/stock/ELIX

Peer Group

Consulting Services · 83 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Above median
Fair Value upside +25% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 9% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 34% · Top 25%
Dividend yield (TTM) 3.3% · Above median
Debt / equity 0.14× · Lower than median

Valuation Multiples vs Consulting Services median · lower = cheaper

P/E (TTM) 18.1× · Cheaper than median
P/B 3.14× · Pricier than median
P/S (TTM) 3.00× · Pricier than 75% of peers
P/FCF 14.2× · Pricier than median
EV/EBITDA 12.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 66 · sector 20
FUTURE 100 · sector 11
PAST 57 · sector 41
HEALTH 93 · sector 89
DIVIDEND 66 · sector 52

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Consulting Services stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Verisk Analytics, Inc VRSK $201.49 $145.58 -28%
SGS SA SGSN CHF 94.68 CHF 68.96 -27%
Equifax Inc EFX $177.08 $101.34 -43%
Bureau Veritas SA BVI €27.20 €27.81 +2%
ALS Limited ALQ A$21.96 A$11.02 -50%
Booz Allen Hamilton Holding BAH $63.94 $120.62 +89%
DKSH Holding DKSH CHF 67.60 CHF 64.81 -4%
FTI Consulting, Inc FCN $156.86 $171.64 +9%
Centre Testing International Group 300012 ¥14.06 ¥11.90 -15%
GRG Metrology & Test Group 002967 ¥16.56 ¥11.69 -29%

Compare Elixirr International plc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Elixirr International plc (ELIX) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of £8.35 versus a price of £6.70, about +25% (undervalued).
What is the fair value of ELIX?
Our model-based fair value for Elixirr International plc is £8.35 (as of Jul 18, 2026), built from audited fundamentals. The current price is £6.70.
What is the quality score of ELIX?
Elixirr International plc has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Elixirr International plc (ELIX)?
Elixirr International plc reported trailing-twelve-month revenue of about £150M (latest available figure, as of Jul 18, 2026).
What is the net profit margin of ELIX?
The net profit margin of Elixirr International plc is about 13.2%, meaning it keeps roughly 13.2% of revenue as net income. Based on the latest reported figures.
Does Elixirr International plc pay a dividend?
Elixirr International plc currently shows a dividend yield of about 3.10% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Elixirr International plc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.