Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Xponential Fitness
XPOF
Xponential Fitness
Delayed Studio Openings Will Constrain Operations Yet Recovery Will Materialize
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
17 May 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$9.00
6.6% undervalued
intrinsic discount
09 Aug
US$8.41
Loading
1Y
-37.8%
7D
-12.7%
Author's Valuation
US$9.0
6.6% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$9.0
6.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-64m
326m
2018
2020
2022
2024
2025
2026
2028
Revenue US$289.1m
Earnings US$56.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.98%
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
11.06%
Calculation
US$56.45m
Earnings '28
x
9.73x
PE Ratio '28
=
US$549.41m
Market Cap '28
US$549.41m
Market Cap '28
/
44.97m
No. shares '28
=
US$12.22
Share Price '28
US$12.22
Share Price '28
Discounted to 2025 @ 10.73% p.a.
=
US$9.00
Fair Value '25
