XPLR Infrastructure, LP (XIFR)
Electric Services · Utilities · $1.1B
Intrinsic Value (Consensus)
$19.37
Current Price
$11.70
Margin of Safety
+65.6%
65.6% Below Intrinsic Value
Value: $19
Price: $12
Valuation Model Estimates
Current Price: $11.70
DCF (Discounted Cash Flow)
$15.36
Graham Number
$28.92
Earnings Power Value
$11.30
Relative Value (P/E)
$21.91
Dividend Discount Model
Not applicable
—
Consensus Value
$19.37
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.3%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
47
Profitability
10/25
Strength
8/25
Valuation
22/25
Growth
7/25
Financial Health Signals
Negative free cash flow — company is burning cash
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $1.10
- EPS (Forward)
- $1.15
- Book Value
- $33.94
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -3.4%
- Earnings Growth
- 5.3%
- Dividend Yield
- N/A
- Beta
- 0.90
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
AESThe AES Corporation
$22.99+57.1%
VIASPVia Renewables, Inc.
$37.81+48%
Data last updated: 2026-06-16
Source: Yahoo Finance