|
Real-time Estimate
Tradegate
16:52:50 02/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 42.03 EUR | +1.67% |
|
-2.58% | -5.34% |
| 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 | 1,328 | - | - |
| Change | - | -12.03% | -10.3% | -25.78% | 25.1% | -3.86% | - | - |
| Enterprise Value (EV) | 1,885 | 1,693 | 1,488 | 1,104 | 1,381 | 1,328 | 1,328 | 1,328 |
| Change | - | -10.22% | -12.1% | -25.78% | 25.1% | -3.86% | 0% | 0% |
| P/E | 59.9x | 40x | 28.2x | 24.2x | 27x | 22x | 16.9x | 11.8x |
| PBR | 22.3x | 13.3x | 8.27x | 4.9x | 4.92x | 3.96x | 3.2x | 2.5x |
| 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 | 2.5x | 2.26x | 1.97x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.5x | 2.26x | 1.97x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 13.7x | 10.7x | 7.68x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 16.9x | 13x | 9.08x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | -85.4x | 15.8x | 14.3x |
| FCF Yield | 0.56% | 0.16% | 2.09% | 3.56% | 4.45% | -1.17% | 6.31% | 6.99% |
| 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 | 48.17 | 48.17 | 48.17 |
| Nbr of stocks (in thousands) | 27,613 | 27,616 | 27,629 | 27,648 | 27,679 | 27,571 | - | - |
| Announcement Date | 2/28/22 A | 2/28/23 A | 2/22/24 A | 2/26/25 A | 2/25/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.35x | 1.31x | 9.94x | 1.92% | 43.05B | |
| 12.58x | 0.6x | 5.23x | 3.71% | 31.03B | |
| 9.45x | 0.57x | 7.26x | 1.58% | 28.59B | |
| 15.42x | 2.79x | 9.62x | 3.94% | 21.55B | |
| 30.64x | 1.21x | 12.8x | 0.6% | 18.32B | |
| 9.98x | 0.48x | 4.71x | 3.11% | 16.89B | |
| 13.53x | 1.38x | 7.12x | 4.04% | 16.43B | |
| 47.35x | 5.18x | 36.18x | 0.76% | 14.97B | |
| 13.17x | 1x | 6.62x | 1.04% | 12.94B | |
| Average | 19.05x | 1.61x | 11.05x | 2.3% | 22.64B | |
| Weighted average by Cap. | 17.95x | 1.45x | 10.13x | 2.37% |
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
