Expion360 Inc
NASDAQ:XPON
Intrinsic Value
The intrinsic value of one XPON stock under the Base Case scenario is 5.26 USD. Compared to the current market price of 0.82 USD, Expion360 Inc is Undervalued by 84%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Expion360 Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Expion360 Inc
Balance Sheet Decomposition
Expion360 Inc
Current Assets | 8.1m |
Cash & Short-Term Investments | 1.1m |
Receivables | 592.6k |
Other Current Assets | 6.4m |
Non-Current Assets | 1.2m |
PP&E | 1.1m |
Other Non-Current Assets | 25.4k |
Free Cash Flow Analysis
Expion360 Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Expion360 Inc
Revenue
|
6.7m
USD
|
Cost of Revenue
|
-5.3m
USD
|
Gross Profit
|
1.4m
USD
|
Operating Expenses
|
-8.1m
USD
|
Operating Income
|
-6.6m
USD
|
Other Expenses
|
-5.8m
USD
|
Net Income
|
-12.4m
USD
|
XPON Profitability Score
Profitability Due Diligence
Expion360 Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
Score
Expion360 Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
XPON Solvency Score
Solvency Due Diligence
Expion360 Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Expion360 Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XPON Price Targets Summary
Expion360 Inc
Dividends
Current shareholder yield for XPON 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 XPON stock under the Base Case scenario is 5.26 USD.
Compared to the current market price of 0.82 USD, Expion360 Inc is Undervalued by 84%.