Is XPEL undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Xpel Inc (XPEL) is 59.55 USD. This XPEL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.83 USD, the upside of Xpel Inc is 87.10%. This means that XPEL is undervalued by 87.10%.

The range of the Intrinsic Value is 42.61 - 102.75 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	42.61 - 102.75	59.55	87.1%
DCF (Growth 10y)	70.88 - 170.38	99.05	211.2%
DCF (EBITDA 5y)	29.28 - 41.77	33.16	4.2%
DCF (EBITDA 10y)	48.75 - 70.01	55.98	75.9%
Fair Value	41.13 - 41.13	41.13	29.22%
P/E	18.13 - 27.74	22.89	-28.1%
EV/EBITDA	13.00 - 18.99	14.80	-53.5%
EPV	22.14 - 30.68	26.41	-17.0%
DDM - Stable	16.09 - 52.67	34.38	8.0%
DDM - Multi	42.09 - 109.50	61.10	91.9%