XONE
ExOne Co
Price:  
49.45 
USD
Volume:  
289,371
United States | Machinery

XONE DCF Valuation - Growth Exit 5Y

-187.7 %
Upside

What is the DCF valuation of XONE?

The Discounted Cash Flow (DCF) valuation of ExOne Co (XONE) is (43.35) USD. With the latest stock price at 49.45 USD, the upside of ExOne Co based on DCF is -187.7%.

Is XONE a buy or a sell?

Based on the latest price of 49.45 USD and our DCF valuation, ExOne Co (XONE) is a sell. Selling XONE stocks now will result in a potential gain of 187.7%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate5.8% - 7.9%6.9%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(171.59) - (21.84)(43.35)
Upside-447.0% - -144.2%-187.7%
49.45 USD
Stock Price
(43.35) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

XONE DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202012-202112-202212-202312-202412-2025
Revenue597694121140159
% Growth
11%28%24%29%16%14%
Cost of goods sold(45)(54)(64)(79)(86)(93)
% of Revenue76%72%68%65%62%58%
Selling, G&A expenses(21)(27)(33)(43)(50)(56)
% of Revenue35%35%35%35%35%35%
Research & Development(9)(11)(14)(18)(21)(24)
% of Revenue15%15%15%15%15%15%
Net interest & other expenses111112
% of Revenue1%1%1%1%1%1%
Tax expense(0)00000
Tax rate1%1%1%1%1%1%
Net profit(15)(16)(16)(17)(15)(12)
% Margin-25%-21%-17%-14%-11%-8%