The Discounted Cash Flow (DCF) valuation of Xpel Inc (XPEL) is 54.22 USD. With the latest stock price at 44.05 USD, the upside of Xpel Inc based on DCF is 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.1% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 36.44 - 113.70 | 54.22 |
| Upside | -17.3% - 158.1% | 23.1% |