Xero Ltd
ASX:XRO

Watchlist Manager
Xero Ltd Logo
Xero Ltd
ASX:XRO
Watchlist
Price: 167.16 AUD 0.8%
Market Cap: 25.6B AUD

Intrinsic Value

The intrinsic value of one XRO stock under the Base Case scenario is 79.46 AUD. Compared to the current market price of 167.16 AUD, Xero Ltd is Overvalued by 52%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XRO Intrinsic Value
79.46 AUD
Overvaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Xero Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
XRO
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for XRO cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Xero Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xero Ltd

Current Assets 2.2B
Cash & Short-Term Investments 2B
Receivables 216.5m
Other Current Assets 12.2m
Non-Current Assets 1.7B
Long-Term Investments 39.4m
PP&E 123.3m
Intangibles 1B
Other Non-Current Assets 541.7m
Efficiency

Free Cash Flow Analysis
Xero Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xero Ltd

Revenue
1.9B NZD
Cost of Revenue
-213.3m NZD
Gross Profit
1.7B NZD
Operating Expenses
-1.3B NZD
Operating Income
364.3m NZD
Other Expenses
-148.7m NZD
Net Income
215.6m NZD
Fundamental Scores

XRO Profitability Score
Profitability Due Diligence

Xero Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROIC is Increasing
ROE is Increasing
59/100
Profitability
Score

Xero Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

XRO Solvency Score
Solvency Due Diligence

Xero Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
64/100
Solvency
Score

Xero Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XRO Price Targets Summary
Xero Ltd

Wall Street analysts forecast XRO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XRO is 188.66 AUD with a low forecast of 157.56 AUD and a high forecast of 214.2 AUD.

Lowest
Price Target
157.56 AUD
6% Downside
Average
Price Target
188.66 AUD
13% Upside
Highest
Price Target
214.2 AUD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Xero Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for XRO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

XRO Insider Trading
Buy and sell transactions by insiders

XRO News

Other Videos
What is the Intrinsic Value of one XRO stock?

The intrinsic value of one XRO stock under the Base Case scenario is 79.46 AUD.

Is XRO stock undervalued or overvalued?

Compared to the current market price of 167.16 AUD, Xero Ltd is Overvalued by 52%.

Back to Top