The Discounted Cash Flow (DCF) valuation of Xp Inc (XP) is 26.20 USD. With the latest stock price at 16.35 USD, the upside of Xp Inc based on DCF is 60.2%.
Based on the latest price of 16.35 USD and our DCF valuation, Xp Inc (XP) is a buy. buying XP stocks now will result in a potential gain of 60.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.61 - 64.04 | 26.20 |
| Upside | -29.0% - 291.5% | 60.2% |