XPEL, Inc. (XPEL)
Coating, Engraving & Allied Services · Industrials · $1.0B
Intrinsic Value (Consensus)
$33.98
Current Price
$37.00
Margin of Safety
-8.2%
8.2% Above Intrinsic Value
Value: $34
Price: $37
Valuation Model Estimates
Current Price: $37.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance