XELA
Exela Technologies Inc
Price:  
1.15 
USD
Volume:  
2,595,151.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XELA Intrinsic Value

-4,611.80 %
Upside

What is the intrinsic value of XELA?

As of 2025-05-10, the Intrinsic Value of Exela Technologies Inc (XELA) is (51.89) USD. This XELA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.15 USD, the upside of Exela Technologies Inc is -4,611.80%.

The range of the Intrinsic Value is (76.54) - 18.85 USD

Is XELA undervalued or overvalued?

Based on its market price of 1.15 USD and our intrinsic valuation, Exela Technologies Inc (XELA) is overvalued by 4,611.80%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

1.15 USD
Stock Price
(51.89) USD
Intrinsic Value
Intrinsic Value Details

XELA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (76.54) - 18.85 (51.89) -4611.8%
DCF (Growth 10y) (68.66) - 38.31 (40.49) -3620.8%
DCF (EBITDA 5y) (42.68) - 33.89 (1,234.50) -123450.0%
DCF (EBITDA 10y) (54.53) - 47.67 (1,234.50) -123450.0%
Fair Value -61.11 - -61.11 -61.11 -5,414.17%
P/E (328.79) - (346.88) (356.29) -31081.5%
EV/EBITDA (66.18) - (12.50) (43.85) -3912.9%
EPV (75.37) - (7.43) (41.40) -3699.9%
DDM - Stable (2.30) - (5.13) (3.72) -423.1%
DDM - Multi (0.94) - (1.56) (1.16) -201.3%

XELA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9.44
Beta -1.24
Outstanding shares (mil) 8.21
Enterprise Value (mil) 1,091.92
Market risk premium 4.60%
Cost of Equity 294.92%
Cost of Debt 16.97%
WACC 18.20%