
XP Power Ltd
LSE:XPP

Intrinsic Value
The intrinsic value of one
XPP
stock under the Base Case scenario is
1 366.96
GBX.
Compared to the current market price of 784 GBX,
XP Power Ltd
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
XP Power Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
XP Power Ltd
Balance Sheet Decomposition
XP Power Ltd
Current Assets | 160.7m |
Cash & Short-Term Investments | 13.9m |
Receivables | 70.1m |
Other Current Assets | 76.7m |
Non-Current Assets | 255.5m |
PP&E | 116.2m |
Intangibles | 136.7m |
Other Non-Current Assets | 2.6m |
Free Cash Flow Analysis
XP Power Ltd
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
XP Power Ltd
Revenue
|
247.3m
GBP
|
Cost of Revenue
|
-150.3m
GBP
|
Gross Profit
|
97m
GBP
|
Operating Expenses
|
-93.4m
GBP
|
Operating Income
|
3.6m
GBP
|
Other Expenses
|
-13.2m
GBP
|
Net Income
|
-9.6m
GBP
|
XPP Profitability Score
Profitability Due Diligence
XP Power Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Score
XP Power Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
XPP Solvency Score
Solvency Due Diligence
XP Power Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
XP Power Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XPP Price Targets Summary
XP Power Ltd
According to Wall Street analysts, the average 1-year price target for
XPP
is 1 205.64 GBX
with a low forecast of 808 GBX and a high forecast of 1 785 GBX.
Dividends
Current shareholder yield for XPP 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?
The intrinsic value of one
XPP
stock under the Base Case scenario is
1 366.96
GBX.
Compared to the current market price of 784 GBX,
XP Power Ltd
is
Undervalued by 43%.