Xero Ltd
OTC:XROLF

Watchlist Manager
Xero Ltd Logo
Xero Ltd
OTC:XROLF
Watchlist
Price: 109.98 USD
Market Cap: 16.8B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one XROLF stock under the Base Case scenario is 85.86 USD. Compared to the current market price of 109.98 USD, Xero Ltd is Overvalued by 22%.

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.

XROLF Relative Value
Base Case
85.86 USD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

13.5
P/S
P/S
Price to Sales
13.5
vs History
58
vs Industry
7
Median 3Y
13
Median 5Y
14.1
Industry
2.5
Forward
11
More Details
124.7
P/E
P/E
Price to Earnings
124.7
vs History
42
vs Industry
5
Median 3Y
-132.3
Median 5Y
116.3
Industry
23.1
Forward
74.5
More Details
35
P/OCF
P/OCF
Price to OCF
35
vs History
90
vs Industry
16
Median 3Y
39.6
Median 5Y
47.2
Industry
17.2
More Details
14.3
P/FCFE
P/FCFE
Price to FCFE
14.3
vs History
82
vs Industry
37
Median 3Y
70.5
Median 5Y
66.9
Industry
21.5
More Details
12.9
P/B
P/B
Price to Book Value
12.9
vs History
84
vs Industry
7
Median 3Y
14.8
Median 5Y
15.9
Industry
3
More Details
12.4
EV/S
EV/S
Enterprise Value to Sales
12.4
vs History
63
vs Industry
8
Median 3Y
12.2
Median 5Y
13.7
Industry
2.5
Forward
10.2
More Details
14
EV/GP
EV/GP
Enterprise Value to Gross Profit
14
vs History
63
vs Industry
16
Median 3Y
13.8
Median 5Y
15.5
Industry
5
More Details
73
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
73
vs History
88
vs Industry
7
Median 3Y
121.7
Median 5Y
161.7
Industry
12.6
Forward
33.3
More Details
73
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
73
vs History
88
vs Industry
8
Median 3Y
121.7
Median 5Y
161.7
Industry
16.3
Forward
56.2
More Details
32.2
EV/OCF
EV/OCF
Enterprise Value to OCF
32.2
vs History
90
vs Industry
16
Median 3Y
38.2
Median 5Y
47.4
Industry
15.6
More Details
51.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
51.5
vs History
84
vs Industry
10
Median 3Y
64.8
Median 5Y
143.7
Industry
18.7
More Details
12.8
EV/IC
EV/IC
Enterprise Value to IC
12.8
vs History
66
vs Industry
7
Median 3Y
13.4
Median 5Y
14.4
Industry
2.5
More Details

Multiples Across Competitors

XROLF Competitors Multiples
Xero Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Xero Ltd
OTC:XROLF
25.9B USD 13.5 124.7 73 73
US
Palantir Technologies Inc
NYSE:PLTR
438.2B USD 127.3 573.9 723 758.9
DE
SAP SE
XETRA:SAP
277.4B EUR 7.7 42.5 24.8 28.2
US
Salesforce Inc
NYSE:CRM
224.6B USD 5.8 36.2 19 27.3
US
Intuit Inc
NASDAQ:INTU
197.8B USD 10.9 57.1 36.1 42.3
US
NCR Corp
LSE:0K45
162.8B USD 47.3 176.6 508.7 3 629.1
US
Applovin Corp
NASDAQ:APP
153.2B USD 28.6 62.6 49.9 56.3
US
Adobe Inc
NASDAQ:ADBE
146.9B USD 6.5 21.4 16.9 18.6
US
Synopsys Inc
NASDAQ:SNPS
113.8B USD 18.3 52.5 69.9 84.3
US
Microstrategy Inc
NASDAQ:MSTR
109.8B USD 236.3 23.1 14.5 14.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
95B USD 18.6 93.7 53.1 60.5
P/S Multiple
Revenue Growth P/S to Growth
NZ
Xero Ltd
OTC:XROLF
Average P/S: 47.4
13.5
22%
0.6
US
Palantir Technologies Inc
NYSE:PLTR
127.3
33%
3.9
DE
SAP SE
XETRA:SAP
7.7
12%
0.6
US
Salesforce Inc
NYSE:CRM
5.8
10%
0.6
US
Intuit Inc
NASDAQ:INTU
10.9
14%
0.8
US
N
NCR Corp
LSE:0K45
47.3
-8%
N/A
US
Applovin Corp
NASDAQ:APP
28.6
22%
1.3
US
Adobe Inc
NASDAQ:ADBE
6.5
10%
0.7
US
Synopsys Inc
NASDAQ:SNPS
18.3
15%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
236.3
4%
59.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
18.6
13%
1.4
P/E Multiple
Earnings Growth PEG
NZ
Xero Ltd
OTC:XROLF
Average P/E: 114.9
124.7
41%
3
US
Palantir Technologies Inc
NYSE:PLTR
573.9
73%
7.9
DE
SAP SE
XETRA:SAP
42.5
50%
0.8
US
Salesforce Inc
NYSE:CRM
36.2
31%
1.2
US
Intuit Inc
NASDAQ:INTU
57.1
37%
1.5
US
N
NCR Corp
LSE:0K45
176.6
-46%
N/A
US
Applovin Corp
NASDAQ:APP
62.6
45%
1.4
US
Adobe Inc
NASDAQ:ADBE
21.4
27%
0.8
US
Synopsys Inc
NASDAQ:SNPS
52.5
18%
2.9
US
Microstrategy Inc
NASDAQ:MSTR
23.1
N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
93.7
33%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Xero Ltd
OTC:XROLF
Average EV/EBITDA: 144.4
73
49%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
723
109%
6.6
DE
SAP SE
XETRA:SAP
24.8
19%
1.3
US
Salesforce Inc
NYSE:CRM
19
23%
0.8
US
Intuit Inc
NASDAQ:INTU
36.1
31%
1.2
US
N
NCR Corp
LSE:0K45
508.7
14%
36.3
US
Applovin Corp
NASDAQ:APP
49.9
43%
1.2
US
Adobe Inc
NASDAQ:ADBE
16.9
17%
1
US
Synopsys Inc
NASDAQ:SNPS
69.9
36%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
14.5
N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.1
28%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Xero Ltd
OTC:XROLF
Average EV/EBIT: 435.7
73
30%
2.4
US
Palantir Technologies Inc
NYSE:PLTR
758.9
111%
6.8
DE
SAP SE
XETRA:SAP
28.2
21%
1.3
US
Salesforce Inc
NYSE:CRM
27.3
32%
0.9
US
Intuit Inc
NASDAQ:INTU
42.3
38%
1.1
US
N
NCR Corp
LSE:0K45
3 629.1
90%
40.3
US
Applovin Corp
NASDAQ:APP
56.3
47%
1.2
US
Adobe Inc
NASDAQ:ADBE
18.6
20%
0.9
US
Synopsys Inc
NASDAQ:SNPS
84.3
44%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
14.6
N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
60.5
30%
2

See Also

Summary
XROLF intrinsic value, competitors valuation, and company profile.
DCF Valuation
XROLF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XROLF stock valuation using valuation multiples.
Wall Street Estimates
XROLF 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
XROLF 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 274,800+ 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.