EXPRO GROUP HOLDINGS N.V. (XPRO)
Oil & Gas Field Services, NEC · Energy · $1.1B
Intrinsic Value (Consensus)
$9.30
Current Price
$9.00
Margin of Safety
+3.3%
3.3% Below Intrinsic Value
Value: $9
Price: $9
Valuation Model Estimates
Current Price: $9.00
DCF (Discounted Cash Flow)
$12.58
Graham Number
$11.27
Earnings Power Value
$4.37
Relative Value (P/E)
$9.00
Dividend Discount Model
Not applicable
—
Consensus Value
$9.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $0.45
- EPS (Forward)
- $0.47
- Book Value
- $12.54
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 3.4%
- Debt/Equity
- 5%
- Revenue Growth
- -6.2%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance