US · LXFR
Luxfer Holdings PLC
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Milwaukee, WI 53217
- Website
- luxfer.com
Price · as of 2025-12-31
$15.35
Market cap 343.91M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.30 | +84.36% |
| Intrinsic Value(DCF) | $5.17 | -66.32% |
| Graham-Dodd Method(GD) | $3.92 | -74.48% |
| Graham Formula(GF) | $7.50 | -51.14% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $24.90 | $148.26 | |||
| 2012 | $8.46 | $45.65 | $2.63 | $22.02 | $32.85 |
| 2013 | $12.51 | $125.87 | $0.00 | $6.04 | $3.04 |
| 2014 | $8.82 | $31.08 | $0.00 | $3.40 | $10.70 |
| 2015 | $7.08 | $24.35 | $0.00 | $0.97 | $1.43 |
| 2016 | $8.59 | $28.92 | $0.00 | $0.00 | $0.00 |
| 2017 | $10.80 | $22.43 | $0.00 | $0.00 | $6.19 |
| 2018 | $14.00 | $26.14 | $0.00 | $1.52 | $0.00 |
| 2019 | $12.32 | $48.17 | $0.00 | $0.00 | $0.16 |
| 2020 | $18.18 | $61.81 | $0.00 | $0.00 | $0.00 |
| 2021 | $16.56 | $33.67 | $0.00 | $3.06 | $24.47 |
| 2022 | $13.44 | $29.35 | $0.00 | $2.31 | $20.45 |
| 2023 | $9.66 | $19.14 | $0.00 | $0.00 | $0.00 |
| 2024 | $11.65 | $62.02 | $0.00 | $1.29 | $3.48 |
| 2025 | $12.93 | $28.30 | $0.00 | $3.92 | $7.50 |
AI valuation
Our deep-learning model estimates Luxfer Holdings PLC's (LXFR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.30
- Current price
- $15.35
- AI upside
- +84.36%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.17
-66.32% upside
Graham-Dodd
$3.92
-74.48% upside
Graham Formula
$7.50
-51.14% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LXFR | Luxfer Holdings PLC | $15.35 | 343.91M | +84% | -66% | -74% | -51% | 44.91 | 1.53 | 0.90 | 10.71 | 67.37 | 2.37 | 23.19% | 6.24% | 8.14% | 3.45% | 9.01% | 2.05% | 0.17 | 7.74 | 1.67 | 0.59 | 0.88 | 6667.00% | -186.00% | -3578.00% | 7.58% | 0.35 | 9.84% | 4.02% | 180.50% | 12.03% | 15.71 | 14.39 | 0.98 | 3.30 |
| ACCO | ACCO Brands Corporation | $4.07 | 366.85M | +356% | -57% | — | -88% | -4.09 | 0.69 | 0.25 | 32.94 | -1.13 | -0.76 | 33.33% | -2.22% | -6.10% | -14.59% | -2.32% | -4.17% | 1.52 | -0.70 | 1.49 | 0.86 | 22.11 | 36087.00% | -909.00% | 1514.00% | 31.81% | 0.30 | 8.29% | 6.83% | -28.00% | 34.69% | -34.18 | 9.56 | 0.76 | 0.54 |
| BW | Babcock & Wilcox Enterpri… | $8.86 | 984.35M | +88% | -95% | — | — | -1.67 | -0.35 | 0.14 | 297.58 | — | -0.26 | 24.68% | 3.50% | -8.35% | 24.67% | 11.83% | -7.96% | -1.90 | 0.54 | 1.26 | 0.56 | 249.17 | -6555.00% | -137.00% | 14955.00% | -129.98% | -0.31 | -61.27% | 18.58% | -31.10% | 18.91% | 24.50 | -4.73 | 0.86 | -1.84 |
| KNOP | KNOT Offshore Partners LP | $10.69 | 363.94M | +67% | +14% | +44% | -40% | 13.64 | 0.31 | 0.61 | 5.41 | — | 0.31 | 64.14% | 23.32% | 4.50% | 2.31% | 4.73% | 0.89% | 1.48 | 1.12 | 0.33 | 0.29 | 4.40 | -12039.00% | 754.00% | 569.00% | 70.98% | 0.48 | 9.23% | 5.42% | 74.00% | 34.57% | 14.14 | 7.57 | 3.30 | 0.33 |
| NPWR | NET Power Inc. | $1.93 | 161.97M | +1,221% | +217% | -65% | — | -3.09 | 0.78 | 2034.56 | -0.02 | — | -0.54 | -685.20% | -72528.40% | -19676.40% | -22.86% | -113.06% | -6.91% | 0.00 | — | 28.65 | 28.55 | 1.95 | -6417.00% | 4286.00% | 6736.00% | -19.96% | -1.77 | -67.36% | 0.00% | 0.00% | 0.00% | -0.02 | -0.04 | 16.69 | 2.24 |
| OFLX | Omega Flex, Inc. | $35.93 | 362.69M | +51% | -51% | — | — | 20.89 | 4.50 | 3.68 | 14.36 | — | 4.70 | 61.23% | 21.21% | 17.72% | 22.14% | 45.46% | 17.38% | 0.06 | — | 4.80 | 3.79 | -2.03 | -1359.00% | -878.00% | -1345.00% | 5.04% | 1.20 | 52.38% | 3.61% | 75.50% | 4.42% | 15.20 | 17.39 | 3.22 | 13.23 |
| PANL | Pangaea Logistics Solutio… | $9.35 | 607.5M | +6% | -79% | -32% | +4% | 6.91 | 0.51 | 0.41 | 6.44 | 80.17 | 0.52 | 13.62% | 9.03% | 5.39% | 8.45% | 7.89% | 3.87% | 0.93 | 2.40 | 1.76 | 1.25 | 3.77 | 862.00% | 746.00% | -11410.00% | -1.70% | 0.60 | -0.61% | 8.52% | 58.90% | 8.52% | 10.94 | -141.70 | 0.99 | 1.39 |
| PKOH | Park-Ohio Holdings Corp. | $25.74 | 370.76M | +189% | -64% | -16% | -24% | 9.51 | 0.91 | 0.18 | 7.31 | 2.29 | 2.05 | 16.99% | 5.23% | 1.92% | 10.41% | 8.29% | 2.35% | 2.02 | 1.83 | 2.32 | 0.84 | 4.90 | 41452.00% | -21.00% | -10717.00% | -0.53% | 0.08 | -0.17% | 2.22% | 21.10% | 9.33% | 10.58 | -572.79 | 0.55 | 2.29 |
| SBC | SBC Medical Group Holding… | $3.86 | 395.95M | +766% | -47% | +14% | +76% | 6.79 | 1.62 | 1.54 | 2.64 | 43.90 | 1.68 | 75.97% | 34.23% | 22.69% | 27.64% | 61.94% | 17.76% | 0.06 | 2484.23 | 3.01 | 2.83 | -1.46 | 1548.00% | 613.00% | -5645.00% | 5.42% | 0.34 | 23.81% | 0.00% | 0.00% | 10.32% | 2.90 | 11.87 | 0.99 | 5.87 |
| WNC | Wabash National Corporati… | $10.15 | 411.24M | +585% | -55% | +144% | — | 1.93 | 1.11 | 0.27 | 2.26 | — | 3.64 | 3.81% | 20.81% | 13.71% | 76.10% | 37.34% | 16.39% | 1.21 | 15.06 | 1.39 | 0.50 | 1.13 | -17922.00% | -2075.00% | -12893.00% | -3.19% | 0.04 | -2.03% | 3.37% | 6.50% | 11.62% | 2.55 | -62.88 | 0.53 | 3.01 |
About Luxfer Holdings PLC
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.
- CEO
- Andrew William John Butcher
- Employees
- 1.45K
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.17 ÷ $15.35) − 1 = -66.32% (DCF, example).