XPEL, Inc. (XPEL)
Coating, Engraving & Allied Services · Industrials · $1.2B
Intrinsic Value (Consensus)
$33.98
Current Price
$44.86
Margin of Safety
-24.3%
24.3% Above Intrinsic Value
Value: $34
Price: $45
Valuation Model Estimates
Current Price: $44.86
DCF (Discounted Cash Flow)
$60.36
Graham Number
$20.58
Earnings Power Value
$17.96
Relative Value (P/E)
$37.00
Dividend Discount Model
Not applicable
—
Consensus Value
$33.98
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.1%
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
B
74
Profitability
22/25
Strength
24/25
Valuation
9/25
Growth
19/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $1.85
- EPS (Forward)
- $2.07
- Book Value
- $10.17
- P/E Ratio
- 20.0
- Forward P/E
- 17.8
- PEG Ratio
- —
- ROE
- 18.3%
- Debt/Equity
- 0%
- Revenue Growth
- 13.3%
- Earnings Growth
- 12.1%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance