The Discounted Cash Flow (DCF) valuation of Xpel Inc (XPEL) is 47.02 USD. With the latest stock price at 37.75 USD, the upside of Xpel Inc based on DCF is 24.6%.
Based on the latest price of 37.75 USD and our DCF valuation, Xpel Inc (XPEL) is a buy. buying XPEL stocks now will result in a potential gain of 24.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 30.80 - 109.66 | 47.02 |
| Upside | -18.4% - 190.5% | 24.6% |