As of 2024-12-11, the Intrinsic Value of Xpel Inc (XPEL) is
55.06 USD. This XPEL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.05 USD, the upside of Xpel Inc is
22.20%.
The range of the Intrinsic Value is 36.60 - 119.98 USD
55.06 USD
Intrinsic Value
XPEL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.60 - 119.98 |
55.06 |
22.2% |
| DCF (Growth 10y) |
53.31 - 169.96 |
79.29 |
76.0% |
| DCF (EBITDA 5y) |
23.52 - 32.26 |
25.29 |
-43.9% |
| DCF (EBITDA 10y) |
35.03 - 48.50 |
38.65 |
-14.2% |
| Fair Value |
43.91 - 43.91 |
43.91 |
-2.54% |
| P/E |
18.83 - 30.03 |
21.42 |
-52.5% |
| EV/EBITDA |
14.42 - 20.06 |
15.54 |
-65.5% |
| EPV |
19.13 - 26.75 |
22.94 |
-49.1% |
| DDM - Stable |
20.05 - 89.26 |
54.66 |
21.3% |
| DDM - Multi |
37.24 - 129.34 |
57.88 |
28.5% |
XPEL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,245.63 |
| Beta |
0.96 |
| Outstanding shares (mil) |
27.65 |
| Enterprise Value (mil) |
1,224.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.95% |
| Cost of Debt |
6.71% |
| WACC |
6.93% |