Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Xperi
XPER
Xperi
Open-source Adoption Will Erode Margins Though Limited Progress Will Continue
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
10 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$9.00
34.3% undervalued
intrinsic discount
16 Aug
US$5.91
Loading
1Y
-21.7%
7D
-3.4%
Author's Valuation
US$9.0
34.3% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$9.0
34.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-768m
511m
2019
2021
2023
2025
2027
2028
Revenue US$470.6m
Earnings US$63.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.20%
Software revenue growth rate
1.52%
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
9.25%
Calculation
US$63.28m
Earnings '28
x
8.72x
PE Ratio '28
=
US$551.58m
Market Cap '28
US$551.58m
Market Cap '28
/
47.65m
No. shares '28
=
US$11.58
Share Price '28
US$11.58
Share Price '28
Discounted to 2025 @ 9.25% p.a.
=
US$8.88
Fair Value '25
