|
Real-time Estimate
Tradegate
21:53:15 31/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 42.59 EUR | -0.30% |
|
-2.82% | -4.22% |
| 08-07 | Tranche Update on XPEL, Inc.'s Equity Buyback Plan announced on May 6, 2025. | CI |
| 08-06 | B. Riley Adjusts Price Target on XPEL to $65 From $55, Maintains Buy Rating | MT |
Company Valuation: XPEL, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,885 | 1,659 | 1,488 | 1,104 | 1,381 | 1,372 | - | - |
| Change | - | -12.03% | -10.3% | -25.78% | 25.1% | -0.69% | - | - |
| Enterprise Value (EV) | 1,885 | 1,693 | 1,488 | 1,104 | 1,381 | 1,372 | 1,372 | 1,372 |
| Change | - | -10.22% | -12.1% | -25.78% | 25.1% | -0.69% | 0% | 0% |
| P/E | 59.9x | 40x | 28.2x | 24.2x | 27x | 22.7x | 17.5x | 12.2x |
| PBR | 22.3x | 13.3x | 8.27x | 4.9x | 4.92x | 4.1x | 3.31x | 2.59x |
| PEG | - | 1.3x | 1x | -1.8x | 2.2x | 1.2x | 0.6x | 0.3x |
| Capitalization / Revenue | 7.27x | 5.12x | 3.75x | 2.63x | 2.9x | 2.58x | 2.33x | 2.04x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.58x | 2.33x | 2.04x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 14.1x | 11.1x | 7.93x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 17.5x | 13.4x | 9.38x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | -88.2x | 16.4x | 14.8x |
| FCF Yield | 0.56% | 0.16% | 2.09% | 3.56% | 4.45% | -1.13% | 6.11% | 6.77% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.14 | 1.5 | 1.91 | 1.65 | 1.85 | 2.19 | 2.843 | 4.095 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 259.3 | 324 | 396.3 | 420.4 | 476.2 | 532 | 588.5 | 673 |
| EBITDA 1 | 44.13 | 62.31 | 76.87 | 69.47 | 77.4 | 97.13 | 123.9 | 173 |
| EBIT 1 | 40.12 | 53.94 | 66.97 | 59.15 | 62.65 | 78.48 | 102.4 | 146.2 |
| Net income 1 | 31.57 | 41.38 | 52.8 | 45.49 | 51.23 | 60.48 | 78.66 | 112.7 |
| Net Debt | - | 34.02 | - | - | - | - | - | - |
| Reference price 2 | 68.28 | 60.06 | 53.85 | 39.94 | 49.91 | 49.76 | 49.76 | 49.76 |
| Nbr of stocks (in thousands) | 27,613 | 27,616 | 27,629 | 27,648 | 27,679 | 27,571 | - | - |
| Announcement Date | 28/02/22 | 28/02/23 | 22/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.1x | 1.29x | 9.81x | 1.95% | 42.51B | |
| 16.4x | 0.73x | 5.3x | 3.49% | 35.63B | |
| 12.17x | 0.58x | 5.04x | 3.83% | 30.02B | |
| 9.6x | 0.58x | 7.38x | 1.56% | 28.91B | |
| 15.29x | 2.77x | 9.53x | 3.97% | 21.35B | |
| 30.68x | 1.21x | 12.81x | 0.6% | 18.21B | |
| 10.33x | 0.49x | 4.85x | 3.01% | 17.48B | |
| 13.37x | 1.37x | 7.06x | 4.09% | 16.25B | |
| 47.78x | 5.23x | 36.52x | 0.76% | 15.01B | |
| Average | 19.41x | 1.58x | 10.92x | 2.58% | 25.04B | |
| Weighted average by Cap. | 17.92x | 1.36x | 9.56x | 2.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XPEL Stock
- XPX Stock
- Valuation XPEL, Inc.
Select your edition
All financial news and data tailored to specific country editions
