Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Xponential Fitness
XPOF
Xponential Fitness
Growing Health Awareness And Digitization Will Expand Boutique Fitness Opportunities
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
14 May 25
Updated
08 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$23.52
63.8% undervalued
intrinsic discount
08 Aug
US$8.52
Loading
1Y
-36.9%
7D
-17.4%
Author's Valuation
US$23.5
63.8% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$23.5
63.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-67m
326m
2018
2020
2022
2024
2025
2026
2028
Revenue US$298.0m
Earnings US$54.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.58%
Hospitality revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.32%
Calculation
US$54.08m
Earnings '28
x
26.34x
PE Ratio '28
=
US$1.42b
Market Cap '28
US$1.42b
Market Cap '28
/
44.73m
No. shares '28
=
US$31.84
Share Price '28
US$31.84
Share Price '28
Discounted to 2025 @ 10.62% p.a.
=
US$23.52
Fair Value '25