Luxfer Holdings PLC

Luxfer Holdings PLC

LXFRยทNYSE

$17.56

-1.4%
IndustrialsIndustrial - Machinery

Luxfer Holdings PLC, together with its subsidiaries, designs, manufactures, and supplies high-performance materials, components, and high-pressure gas containment devices for defense and emergency response, healthcare, transportation, and general industrial end-market applications. It operates in two segments, Elektron and Gas Cylinders. The Elektron segment focuses on specialty materials based on magnesium and zirconium. It provides magnesium alloys for use in variety of industries; magnesium powders for use in countermeasure flares, as well as heater meals; photoengraving plates for graphic arts; and zirconium-based materials and oxides used as catalysts and in the manufacture of advanced ceramics, fiber-optic fuel cells, and other performance products. The Gas Cylinders segment manufactures and markets specialized products using carbon composites and aluminum, including pressurized cylinders for use in various applications comprising self-contained breathing apparatus (SCBA) for firefighters, containment of oxygen, and other medical gases for healthcare, alternative fuel vehicles, and general industrial. Luxfer Holdings PLC has operations in the United States, the United Kingdom, Germany, Italy, France, rest of Europe, the Asia Pacific, and internationally. The company was founded in 1898 and is based in Manchester, the United Kingdom.

At a Glance

Live Snapshot
Market Cap$474.23M
EPS0.2900
P/E Ratio46.96
Earnings Date07/28/2026
Luxfer Holdings PLC

Luxfer Holdings PLC Fair Value Envelope

LXFR ยท NYSE

Our analysis suggests that LXFR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.56, this represents a potential HIDDEN relative to our calculated worth for Luxfer Holdings PLC.

Intrinsic Value
Current Price: $17.56

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$50.4M
+ Cash & Equivalents$8.3M
Firm Value$58.7M
- Debt$39.4M
Equity Value$19.3M
/ Shares Outstanding26,764,077B
DCF Value$1
OVERVALUED BY 96%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$21.8M
$14.0M
$9.0M
$5.8M
$3.7M
$2.4M
$1.5M
$983.1K
$631.3K
$405.4K
Maintenance CapEx
-$1.0M
-$643.3K
-$413.1K
-$265.3K
-$170.3K
-$109.4K
-$70.2K
-$45.1K
-$29.0K
-$18.6K
Owner Earnings
$20.8M
$13.4M
$8.6M
$5.5M
$3.5M
$2.3M
$1.5M
$938.0K
$602.4K
$386.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$19.3M
$11.5M
$6.8M
$4.1M
$2.4M
$1.4M
$852.3K
$506.8K
$301.3K
$179.2K
Terminal Value represents 6.0% of Enterprise Value