X

XTPL SA
WSE:XTP

Watchlist Manager
XTPL SA
WSE:XTP
Watchlist
Price: 104.2 PLN 1.36% Market Closed
Market Cap: 276.1m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one XTP stock under the Base Case scenario is 37.57 PLN. Compared to the current market price of 104.2 PLN, XTPL SA is Overvalued by 64%.

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.

XTP Relative Value
Base Case
37.57 PLN
Overvaluation 64%
Relative Value
Price
X
Worst Case
Base Case
Best Case

Valuation Multiples

18.3
P/S
P/S
Price to Sales
18.3
vs History
77
vs Industry
4
Median 3Y
20.7
Median 5Y
25.8
Industry
1.6
Forward
23
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
-32.4
Median 5Y
-21.1
Industry
21.1
Forward
-12.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
0
Median 3Y
-14.2
Median 5Y
-26.6
Industry
14
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
0
Median 3Y
-24.7
Median 5Y
-28.4
Industry
18.4
More Details
15
P/B
P/B
Price to Book Value
15
vs History
71
vs Industry
2
Median 3Y
16
Median 5Y
22.2
Industry
1.9
More Details
18.5
EV/S
EV/S
Enterprise Value to Sales
18.5
vs History
77
vs Industry
3
Median 3Y
20.5
Median 5Y
24
Industry
1.7
Forward
23.2
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
1
Median 3Y
40.8
Median 5Y
-53
Industry
6.8
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
0
Median 3Y
-22.3
Median 5Y
-21.7
Industry
14
Forward
-14.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
1
Median 3Y
-30.2
Median 5Y
-20.9
Industry
17.2
Forward
-12.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
1
Median 3Y
-14.3
Median 5Y
-26.3
Industry
13.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
0
Median 3Y
-12.2
Median 5Y
-23.3
Industry
15.9
More Details
8.8
EV/IC
EV/IC
Enterprise Value to IC
8.8
vs History
90
vs Industry
4
Median 3Y
17.5
Median 5Y
21.7
Industry
1.5
More Details

Multiples Across Competitors

XTP Competitors Multiples
XTPL SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
XTPL SA
WSE:XTP
276.1m PLN 18.3 -11 -13.3 -11.3
US
II-VI Inc
LSE:0LHO
424.2B USD 80 -7 183.8 409.2 874.9
US
Amphenol Corp
NYSE:APH
97.7B USD 5.8 37.4 23.5 28
TH
Delta Electronics Thailand PCL
SET:DELTA
1.3T THB 7.7 66.9 47.3 63.5
US
Corning Inc
NYSE:GLW
37.1B USD 2.7 81.6 16 32.2
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
223.3B CNY 0.8 16 19.3 19.3
TW
Delta Electronics Inc
TWSE:2308
919.5B TWD 2.2 26.1 11.8 18
JP
Murata Manufacturing Co Ltd
TSE:6981
3.7T JPY 2.2 17.9 7.7 13.5
JP
TDK Corp
TSE:6762
2.9T JPY 1.3 17.6 6.1 11.5
CN
BOE Technology Group Co Ltd
SZSE:000725
144.6B CNY 0.7 27.5 27.2 27.2
JP
Kyocera Corp
TSE:6971
2.4T JPY 1.2 82.7 11.9 88.5
P/E Multiple
Earnings Growth PEG
PL
X
XTPL SA
WSE:XTP
Average P/E: 41.5
Negative Multiple: -11 		N/A N/A
US
I
II-VI Inc
LSE:0LHO
Negative Multiple: -7 183.8 N/A N/A
US
Amphenol Corp
NYSE:APH
37.4
12%
3.1
TH
Delta Electronics Thailand PCL
SET:DELTA
66.9
11%
6.1
US
Corning Inc
NYSE:GLW
81.6
69%
1.2
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
16
28%
0.6
TW
Delta Electronics Inc
TWSE:2308
26.1
17%
1.5
JP
Murata Manufacturing Co Ltd
TSE:6981
17.9
20%
0.9
JP
TDK Corp
TSE:6762
17.6
N/A N/A
CN
BOE Technology Group Co Ltd
SZSE:000725
27.5
N/A N/A
JP
Kyocera Corp
TSE:6971
82.7
8%
10.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
X
XTPL SA
WSE:XTP
Average EV/EBITDA: 58
Negative Multiple: -13.3 		N/A N/A
US
I
II-VI Inc
LSE:0LHO
409.2
33%
12.4
US
Amphenol Corp
NYSE:APH
23.5
14%
1.7
TH
Delta Electronics Thailand PCL
SET:DELTA
47.3
14%
3.4
US
Corning Inc
NYSE:GLW
16
27%
0.6
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
19.3
52%
0.4
TW
Delta Electronics Inc
TWSE:2308
11.8
12%
1
JP
Murata Manufacturing Co Ltd
TSE:6981
7.7
11%
0.7
JP
TDK Corp
TSE:6762
6.1
N/A N/A
CN
BOE Technology Group Co Ltd
SZSE:000725
27.2
N/A N/A
JP
Kyocera Corp
TSE:6971
11.9
3%
4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
X
XTPL SA
WSE:XTP
Average EV/EBIT: 117.7
Negative Multiple: -11.3 		N/A N/A
US
I
II-VI Inc
LSE:0LHO
874.9
96%
9.1
US
Amphenol Corp
NYSE:APH
28
18%
1.6
TH
Delta Electronics Thailand PCL
SET:DELTA
63.5
15%
4.2
US
Corning Inc
NYSE:GLW
32.2
47%
0.7
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
19.3
30%
0.6
TW
Delta Electronics Inc
TWSE:2308
18
21%
0.9
JP
Murata Manufacturing Co Ltd
TSE:6981
13.5
N/A N/A
JP
TDK Corp
TSE:6762
11.5
N/A N/A
CN
BOE Technology Group Co Ltd
SZSE:000725
27.2
45%
0.6
JP
Kyocera Corp
TSE:6971
88.5
N/A N/A

See Also

Summary
XTP intrinsic value, competitors valuation, and company profile.
DCF Valuation
XTP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XTP stock valuation using valuation multiples.
Wall Street Estimates
XTP 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
XTP 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 252,200+ value investors using Alpha Spread
Create a 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.