Xos Inc
NASDAQ:XOS

Watchlist Manager
Xos Inc Logo
Xos Inc
NASDAQ:XOS
Watchlist
Price: 1.97 USD 8.84% Market Closed
Market Cap: 22.3m USD

Relative Value

The Relative Value of one XOS stock under the Base Case scenario is hidden USD. Compared to the current market price of 1.97 USD, Xos Inc is hidden .

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.

XOS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
78
Median 3Y
0.8
Median 5Y
52.8
Industry
1.8
Forward
0.4
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-0.9
Industry
22.7
Forward
-0.5
vs History
4
vs Industry
Median 3Y
-1.5
Median 5Y
-22.7
Industry
15.4
vs History
9
vs Industry
Median 3Y
-0.8
Median 5Y
-21.6
Industry
21.8
vs History
79
vs Industry
79
Median 3Y
1.1
Median 5Y
20
Industry
2.1
vs History
82
vs Industry
83
Median 3Y
0.7
Median 5Y
52.8
Industry
1.9
Forward
0.4
vs History
30
vs Industry
67
Median 3Y
3.6
Median 5Y
3.6
Industry
6.8
vs History
vs Industry
77
Median 3Y
-0.9
Median 5Y
-20.8
Industry
13.1
Forward
-1.4
vs History
vs Industry
74
Median 3Y
-0.9
Median 5Y
-19.7
Industry
17.6
Forward
-0.7
vs History
4
vs Industry
66
Median 3Y
-1.3
Median 5Y
-22.7
Industry
15.7
vs History
4
vs Industry
48
Median 3Y
-1.3
Median 5Y
-20.6
Industry
19.5
vs History
69
vs Industry
90
Median 3Y
0.5
Median 5Y
15.5
Industry
1.5

Multiples Across Competitors

XOS Competitors Multiples
Xos Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Xos Inc
NASDAQ:XOS
22.2m USD 0.4 -0.6 -0.6 -0.6
US
Caterpillar Inc
NYSE:CAT
280.3B USD 4.3 30.2 20.4 23.9
US
Cummins Inc
NYSE:CMI
72B USD 2.1 27 14.9 18.9
SE
Volvo AB
STO:VOLV B
605.6B SEK 1.2 17 9 13.2
US
Paccar Inc
NASDAQ:PCAR
58.6B USD 2 21.8 13.1 15.8
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
37B USD 3.4 31.3 17.6 22.3
CN
China CSSC Holdings Ltd
SSE:600150
250.3B CNY 1.9 34.8 45.5 45.5
DE
Daimler Truck Holding AG
XETRA:DTG
29.7B EUR 0.6 13.3 9.7 13.3
JP
Toyota Industries Corp
TSE:6201
5.3T JPY 1.3 26 12.8 45.2
KR
Hyundai Heavy Industries Co Ltd
KRX:329180
45.4T KRW 2.8 35.1 20.2 24
JP
Komatsu Ltd
TSE:6301
4.5T JPY 1.1 11 6.7 8.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Xos Inc
NASDAQ:XOS
Average EV/EBITDA: 17
Negative Multiple: -0.6
N/A N/A
US
Caterpillar Inc
NYSE:CAT
20.4
2%
10.2
US
Cummins Inc
NYSE:CMI
14.9
14%
1.1
SE
Volvo AB
STO:VOLV B
9
-3%
N/A
US
Paccar Inc
NASDAQ:PCAR
13.1
-7%
N/A
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
17.6
12%
1.5
CN
China CSSC Holdings Ltd
SSE:600150
45.5
157%
0.3
DE
Daimler Truck Holding AG
XETRA:DTG
9.7
5%
1.9
JP
Toyota Industries Corp
TSE:6201
12.8
-7%
N/A
KR
Hyundai Heavy Industries Co Ltd
KRX:329180
20.2
56%
0.4
JP
Komatsu Ltd
TSE:6301
6.7
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Xos Inc
NASDAQ:XOS
Average EV/EBIT: 23
Negative Multiple: -0.6
N/A N/A
US
Caterpillar Inc
NYSE:CAT
23.9
1%
23.9
US
Cummins Inc
NYSE:CMI
18.9
16%
1.2
SE
Volvo AB
STO:VOLV B
13.2
-2%
N/A
US
Paccar Inc
NASDAQ:PCAR
15.8
-9%
N/A
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
22.3
17%
1.3
CN
China CSSC Holdings Ltd
SSE:600150
45.5
139%
0.3
DE
Daimler Truck Holding AG
XETRA:DTG
13.3
4%
3.3
JP
Toyota Industries Corp
TSE:6201
45.2
N/A N/A
KR
Hyundai Heavy Industries Co Ltd
KRX:329180
24
71%
0.3
JP
Komatsu Ltd
TSE:6301
8.4
4%
2.1