XFAB.PA
X Fab Silicon Foundries EV
Price:  
6.89 
EUR
Volume:  
158,489.00
Belgium | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XFAB.PA Intrinsic Value

41.90 %
Upside

What is the intrinsic value of XFAB.PA?

As of 2025-07-03, the Intrinsic Value of X Fab Silicon Foundries EV (XFAB.PA) is 9.77 EUR. This XFAB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.89 EUR, the upside of X Fab Silicon Foundries EV is 41.90%.

The range of the Intrinsic Value is 5.81 - 24.76 EUR

Is XFAB.PA undervalued or overvalued?

Based on its market price of 6.89 EUR and our intrinsic valuation, X Fab Silicon Foundries EV (XFAB.PA) is undervalued by 41.90%.

6.89 EUR
Stock Price
9.77 EUR
Intrinsic Value
Intrinsic Value Details

XFAB.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.81 - 24.76 9.77 41.9%
DCF (Growth 10y) 7.22 - 28.96 11.81 71.4%
DCF (EBITDA 5y) 13.39 - 32.21 19.29 180.0%
DCF (EBITDA 10y) 13.81 - 36.96 20.96 204.2%
Fair Value 8.26 - 8.26 8.26 19.94%
P/E 6.51 - 10.25 8.24 19.6%
EV/EBITDA 16.94 - 59.90 30.18 338.0%
EPV (5.64) - (8.35) (6.99) -201.5%
DDM - Stable 2.11 - 8.42 5.26 -23.6%
DDM - Multi 6.07 - 20.33 9.54 38.4%

XFAB.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 901.07
Beta 1.88
Outstanding shares (mil) 130.78
Enterprise Value (mil) 1,130.66
Market risk premium 5.82%
Cost of Equity 10.24%
Cost of Debt 5.32%
WACC 8.49%