Xos Inc
NASDAQ:XOS

Watchlist Manager
Xos Inc Logo
Xos Inc
NASDAQ:XOS
Watchlist
Price: 3.01 USD 5.61% Market Closed
Market Cap: $34.1m

Relative Value

The Relative Value of one XOS stock under the Base Case scenario is 4.37 USD. Compared to the current market price of 3.01 USD, Xos Inc is Undervalued by 31%.

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
Base Case
4.37 USD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

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
34m USD 0.7 -1 -0.9 -0.9
US
Caterpillar Inc
NYSE:CAT
299.3B USD 4.6 32.3 21.6 25.4
US
Cummins Inc
NYSE:CMI
79B USD 2.4 29.6 16.2 20.7
SE
Volvo AB
STO:VOLV B
640.5B SEK 1.3 18.5 9.7 14.2
US
Paccar Inc
NASDAQ:PCAR
63.7B USD 2.1 23.4 14 16.8
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
39.6B USD 3.7 33.6 18.8 23.8
DE
Daimler Truck Holding AG
XETRA:DTG
32.2B EUR 0.7 14.5 10.3 14.1
CN
China CSSC Holdings Ltd
SSE:600150
262.6B CNY 2 36.8 25.7 25.7
JP
Toyota Industries Corp
TSE:6201
5.8T JPY 1.4 28.2 13.8 48.7
KR
Hyundai Heavy Industries Co Ltd
KRX:329180
51.8T KRW 3.2 40.2 23.4 27.7
SE
Epiroc AB
STO:EPI A
301.2B SEK 4.7 34.7 20.1 25.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Xos Inc
NASDAQ:XOS
Average EV/EBITDA: 17.4
Negative Multiple: -0.9
N/A N/A
US
Caterpillar Inc
NYSE:CAT
21.6
2%
10.8
US
Cummins Inc
NYSE:CMI
16.2
14%
1.2
SE
Volvo AB
STO:VOLV B
9.7
-3%
N/A
US
Paccar Inc
NASDAQ:PCAR
14
-7%
N/A
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
18.8
12%
1.6
DE
Daimler Truck Holding AG
XETRA:DTG
10.3
5%
2.1
CN
China CSSC Holdings Ltd
SSE:600150
25.7
157%
0.2
JP
Toyota Industries Corp
TSE:6201
13.8
-7%
N/A
KR
Hyundai Heavy Industries Co Ltd
KRX:329180
23.4
56%
0.4
SE
Epiroc AB
STO:EPI A
20.1
5%
4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Xos Inc
NASDAQ:XOS
Average EV/EBIT: 24.2
Negative Multiple: -0.9
N/A N/A
US
Caterpillar Inc
NYSE:CAT
25.4
2%
12.7
US
Cummins Inc
NYSE:CMI
20.7
16%
1.3
SE
Volvo AB
STO:VOLV B
14.2
-2%
N/A
US
Paccar Inc
NASDAQ:PCAR
16.8
-9%
N/A
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
23.8
18%
1.3
DE
Daimler Truck Holding AG
XETRA:DTG
14.1
4%
3.5
CN
China CSSC Holdings Ltd
SSE:600150
25.7
139%
0.2
JP
Toyota Industries Corp
TSE:6201
48.7
N/A N/A
KR
Hyundai Heavy Industries Co Ltd
KRX:329180
27.7
71%
0.4
SE
Epiroc AB
STO:EPI A
25.3
7%
3.6