As of 2025-05-14, the Intrinsic Value of Xero Ltd (XRO.AX) is 13.46 AUD. This XRO.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.38 AUD, the upside of Xero Ltd is -92.30%.
The range of the Intrinsic Value is 8.52 - 27.24 AUD
Based on its market price of 174.38 AUD and our intrinsic valuation, Xero Ltd (XRO.AX) is overvalued by 92.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.52 - 27.24 | 13.46 | -92.3% |
| DCF (Growth 10y) | 17.51 - 51.87 | 26.62 | -84.7% |
| DCF (EBITDA 5y) | 95.53 - 147.56 | 119.87 | -31.3% |
| DCF (EBITDA 10y) | 106.96 - 188.46 | 143.10 | -17.9% |
| Fair Value | 6.47 - 6.47 | 6.47 | -96.29% |
| P/E | 43.19 - 59.35 | 46.97 | -73.1% |
| EV/EBITDA | 76.80 - 126.06 | 98.52 | -43.5% |
| EPV | 7.40 - 11.49 | 9.44 | -94.6% |
| DDM - Stable | 10.77 - 37.22 | 23.99 | -86.2% |
| DDM - Multi | 19.04 - 52.36 | 28.07 | -83.9% |
| Market Cap (mil) | 26,788.26 |
| Beta | 1.21 |
| Outstanding shares (mil) | 153.62 |
| Enterprise Value (mil) | 27,190.41 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.77% |
| Cost of Debt | 5.50% |
| WACC | 9.53% |