The Discounted Cash Flow (DCF) valuation of Xp Inc (XP) is 24.82 USD. With the latest stock price at 19.64 USD, the upside of Xp Inc based on DCF is 26.4%.
Based on the latest price of 19.64 USD and our DCF valuation, Xp Inc (XP) is a buy. buying XP stocks now will result in a potential gain of 26.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.20 - 58.16 | 24.82 |
| Upside | -43.0% - 196.1% | 26.4% |