Xunlei Ltd
NASDAQ:XNET

Watchlist Manager
Xunlei Ltd Logo
Xunlei Ltd
NASDAQ:XNET
Watchlist
Price: 4.55 USD -0.98% Market Closed
Market Cap: 283.8m USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one XNET stock under the Base Case scenario is 6.05 USD. Compared to the current market price of 4.55 USD, Xunlei Ltd is Undervalued by 25%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

XNET Relative Value
Base Case
6.05 USD
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
28
vs Industry
Median 3Y
0.3
Median 5Y
0.4
Industry
2.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
6.7
Median 5Y
6.5
Industry
23.1
More Details
5.9
P/OCF
P/OCF
Price to OCF
5.9
vs History
11
vs Industry
Median 3Y
2.2
Median 5Y
2.6
Industry
17.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-4
Industry
21.7
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
12
vs Industry
Median 3Y
0.3
Median 5Y
0.4
Industry
3
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
6
vs Industry
Median 3Y
0.3
Median 5Y
-0.1
Industry
2.5
More Details
1.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.8
vs History
6
vs Industry
Median 3Y
0.6
Median 5Y
-0.2
Industry
5
More Details
7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7
vs History
3
vs Industry
Median 3Y
2.2
Median 5Y
-0
Industry
12.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-11.1
Median 5Y
0.3
Industry
16.4
More Details
6.4
EV/OCF
EV/OCF
Enterprise Value to OCF
6.4
vs History
3
vs Industry
Median 3Y
2.2
Median 5Y
-0.4
Industry
15.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
0.6
Industry
19
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
7
vs Industry
Median 3Y
0.2
Median 5Y
-0.1
Industry
2.5
More Details

Multiples Across Competitors

XNET Competitors Multiples
Xunlei Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xunlei Ltd
NASDAQ:XNET
283.8m USD 0.9 -88.4 7 -285.1
DE
SAP SE
XETRA:SAP
301B EUR 8.6 52.5 28.4 32.5
US
Palantir Technologies Inc
NYSE:PLTR
349.8B USD 112.3 613 791.1 849.1
US
Salesforce Inc
NYSE:CRM
249.2B USD 6.5 40.2 21.2 30.4
US
Intuit Inc
NASDAQ:INTU
210.1B USD 11.6 60.6 38.3 44.9
US
NCR Corp
LSE:0K45
177.9B USD 51.7 193 555.9 3 965.5
US
Adobe Inc
NASDAQ:ADBE
156.3B USD 6.9 22.8 17.9 19.8
US
Applovin Corp
NASDAQ:APP
120.4B USD 23.5 62.7 44 51.7
US
Microstrategy Inc
NASDAQ:MSTR
120.1B USD 261.4 -22.5 -3 724.1 -1 928.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.7B USD 17.8 80.2 50.8 57.9
US
Synopsys Inc
NASDAQ:SNPS
85.3B USD 13.7 39.4 51.7 62.4
P/S Multiple
Revenue Growth P/S to Growth
CN
Xunlei Ltd
NASDAQ:XNET
Average P/S: 46.8
0.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.6
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
112.3
33%
3.4
US
Salesforce Inc
NYSE:CRM
6.5
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.6
14%
0.8
US
N
NCR Corp
LSE:0K45
51.7
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
6.9
10%
0.7
US
Applovin Corp
NASDAQ:APP
23.5
22%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
261.4
4%
65.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.8
13%
1.4
US
Synopsys Inc
NASDAQ:SNPS
13.7
13%
1.1
P/E Multiple
Earnings Growth PEG
CN
Xunlei Ltd
NASDAQ:XNET
Average P/E: 129.4
Negative Multiple: -88.4 		N/A N/A
DE
SAP SE
XETRA:SAP
52.5
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
613
73%
8.4
US
Salesforce Inc
NYSE:CRM
40.2
31%
1.3
US
Intuit Inc
NASDAQ:INTU
60.6
37%
1.6
US
N
NCR Corp
LSE:0K45
193
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
22.8
27%
0.8
US
Applovin Corp
NASDAQ:APP
62.7
45%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -22.5 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.2
33%
2.4
US
Synopsys Inc
NASDAQ:SNPS
39.4
11%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Xunlei Ltd
NASDAQ:XNET
Average EV/EBITDA: 160.6
7
N/A N/A
DE
SAP SE
XETRA:SAP
28.4
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
791.1
109%
7.3
US
Salesforce Inc
NYSE:CRM
21.2
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.3
28%
1.4
US
N
NCR Corp
LSE:0K45
555.9
12%
46.3
US
Adobe Inc
NASDAQ:ADBE
17.9
17%
1.1
US
Applovin Corp
NASDAQ:APP
44
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 724.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.8
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
51.7
34%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Xunlei Ltd
NASDAQ:XNET
Average EV/EBIT: 568.2
Negative Multiple: -285.1 		N/A N/A
DE
SAP SE
XETRA:SAP
32.5
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
849.1
110%
7.7
US
Salesforce Inc
NYSE:CRM
30.4
33%
0.9
US
Intuit Inc
NASDAQ:INTU
44.9
37%
1.2
US
N
NCR Corp
LSE:0K45
3 965.5
90%
44.1
US
Adobe Inc
NASDAQ:ADBE
19.8
20%
1
US
Applovin Corp
NASDAQ:APP
51.7
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 928.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.9
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
62.4
39%
1.6

See Also

Summary
XNET intrinsic value, competitors valuation, and company profile.
DCF Valuation
XNET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XNET stock valuation using valuation multiples.
Wall Street Estimates
XNET price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
XNET stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 267,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.