Xponential Fitness Inc
NYSE:XPOF

Watchlist Manager
Xponential Fitness Inc Logo
Xponential Fitness Inc
NYSE:XPOF
Watchlist
Price: 7.53 USD 1.35% Market Closed
Market Cap: 367.8m USD

Intrinsic Value

The intrinsic value of one XPOF stock under the Base Case scenario is 19.91 USD. Compared to the current market price of 7.53 USD, Xponential Fitness Inc is Undervalued by 62%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XPOF Intrinsic Value
19.91 USD
Undervaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Xponential Fitness Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about XPOF?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is XPOF valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Xponential Fitness Inc.

Explain Valuation
Compare XPOF to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about XPOF?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xponential Fitness Inc

Current Assets 99.2m
Cash & Short-Term Investments 41.5m
Receivables 41.8m
Other Current Assets 15.9m
Non-Current Assets 256.1m
PP&E 25.8m
Intangibles 195.1m
Other Non-Current Assets 35.2m
Current Liabilities 93.2m
Accounts Payable 15.6m
Accrued Liabilities 38m
Other Current Liabilities 39.6m
Non-Current Liabilities 375.6m
Long-Term Debt 348.9m
Other Non-Current Liabilities 26.7m
Efficiency

Free Cash Flow Analysis
Xponential Fitness Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xponential Fitness Inc

Revenue
315.7m USD
Cost of Revenue
-69m USD
Gross Profit
246.8m USD
Operating Expenses
-173.3m USD
Operating Income
73.5m USD
Other Expenses
-128.3m USD
Net Income
-54.9m USD
Fundamental Scores

XPOF Profitability Score
Profitability Due Diligence

Xponential Fitness Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
ROIC is Increasing
Exceptional Gross Margin
Positive ROIC
53/100
Profitability
Score

Xponential Fitness Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

XPOF Solvency Score
Solvency Due Diligence

Xponential Fitness Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
29/100
Solvency
Score

Xponential Fitness Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XPOF Price Targets Summary
Xponential Fitness Inc

Wall Street analysts forecast XPOF stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XPOF is 11.12 USD with a low forecast of 8.08 USD and a high forecast of 22.05 USD.

Lowest
Price Target
8.08 USD
7% Upside
Average
Price Target
11.12 USD
48% Upside
Highest
Price Target
22.05 USD
193% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Xponential Fitness Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for XPOF 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

XPOF Insider Trading
Buy and sell transactions by insiders

XPOF News

Other Videos
What is the Intrinsic Value of one XPOF stock?

The intrinsic value of one XPOF stock under the Base Case scenario is 19.91 USD.

Is XPOF stock undervalued or overvalued?

Compared to the current market price of 7.53 USD, Xponential Fitness Inc is Undervalued by 62%.

Back to Top