The Discounted Cash Flow (DCF) valuation of Xunlei Ltd (XNET) is 0.83 USD. With the latest stock price at 4.55 USD, the upside of Xunlei Ltd based on DCF is -81.7%.
Based on the latest price of 4.55 USD and our DCF valuation, Xunlei Ltd (XNET) is a sell. selling XNET stocks now will result in a potential gain of 81.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 0.53 - 1.39 | 0.83 |
| Upside | -88.5% - -69.6% | -81.7% |