Xero Ltd
ASX:XRO

Watchlist Manager
Xero Ltd Logo
Xero Ltd
ASX:XRO
Watchlist
Price: 112.78 AUD -2.32% Market Closed
Market Cap: 19.1B AUD

Intrinsic Value

The intrinsic value of one XRO stock under the Base Case scenario is hidden AUD. Compared to the current market price of 112.78 AUD, Xero Ltd is hidden .

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

XRO Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Xero Ltd

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

XRO looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether XRO usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about XRO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is XRO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Xero Ltd.

Explain Valuation
Compare XRO to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about XRO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xero Ltd

Current Assets 2.6B
Cash & Short-Term Investments 2.3B
Receivables 223.9m
Other Current Assets 19.7m
Non-Current Assets 1.9B
Long-Term Investments 43.7m
PP&E 123.5m
Intangibles 1.2B
Other Non-Current Assets 542.7m
Current Liabilities 2.1B
Accounts Payable 91.6m
Accrued Liabilities 109.1m
Other Current Liabilities 1.9B
Non-Current Liabilities 186.3m
Long-Term Debt 91.7m
Other Non-Current Liabilities 94.6m
Efficiency

Free Cash Flow Analysis
Xero Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xero Ltd

Revenue
2.1B NZD
Cost of Revenue
-230.4m NZD
Gross Profit
1.9B NZD
Operating Expenses
-1.5B NZD
Operating Income
358.7m NZD
Other Expenses
-130.9m NZD
Net Income
227.8m NZD
Fundamental Scores

XRO Profitability Score
Profitability Due Diligence

Xero Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROE is Increasing
Operating Margin is Increasing
hidden
Profitability
Score

Xero Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

XRO Solvency Score
Solvency Due Diligence

Xero Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

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

Xero Ltd's solvency score is hidden . 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 190.33 AUD with a low forecast of 136.86 AUD and a high forecast of 241.82 AUD.

Lowest
Price Target
136.86 AUD
21% Upside
Average
Price Target
190.33 AUD
69% Upside
Highest
Price Target
241.82 AUD
114% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Xero Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for XRO is hidden .

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
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

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 hidden AUD.

Is XRO stock undervalued or overvalued?

Compared to the current market price of 112.78 AUD, Xero Ltd is hidden .

Back to Top