The Discounted Cash Flow (DCF) valuation of Xp Inc (XP) is 26.08 USD. With the latest stock price at 18.61 USD, the upside of Xp Inc based on DCF is 40.2%.
Based on the latest price of 18.61 USD and our DCF valuation, Xp Inc (XP) is a buy. buying XP stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.3% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.04 - 55.28 | 26.08 |
| Upside | -29.9% - 197.0% | 40.2% |