As of 2024-12-14, the Intrinsic Value of XBiotech Inc (XBIT) is
-20.14 USD. This XBIT valuation is based on the model Peter Lynch Fair Value.
With the current market price of 6.93 USD, the upside of XBiotech Inc is
-390.62%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-20.14 USD
Intrinsic Value
XBIT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-20.14 - -20.14 |
-20.14 |
-390.62% |
| P/E |
(8.12) - (10.83) |
(9.06) |
-230.8% |
| DDM - Stable |
(4.69) - (13.33) |
(9.01) |
-230.0% |
| DDM - Multi |
(4.16) - (9.46) |
(5.80) |
-183.8% |
XBIT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
211.23 |
| Beta |
1.45 |
| Outstanding shares (mil) |
30.48 |
| Enterprise Value (mil) |
38.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.73% |
| Cost of Debt |
5.00% |
| WACC |
8.69% |