Valuation XPEL, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:24 2026-09-18 EDT			5-day change	1st Jan Change
38.78 ^EUR	+0.36%		-6.12%	-13.36%

09-10	Tint World Automotive Styling Centers And XPEL Apply Protective Window Film To Frying Pan Shoals Tower	CI
08-07	Tranche Update on XPEL, Inc.'s Equity Buyback Plan announced on May 6, 2025.	CI

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	1,234	-	-
Change	-	-12.03%	-10.3%	-25.78%	25.1%	-10.69%	-	-
Enterprise Value (EV)	1,885	1,693	1,488	1,104	1,381	1,234	1,234	1,234
Change	-	-10.22%	-12.1%	-25.78%	25.1%	-10.69%	0%	0%
P/E	59.9x	40x	28.2x	24.2x	27x	20.4x	15.7x	10.9x
PBR	22.3x	13.3x	8.27x	4.9x	4.92x	3.68x	2.98x	2.33x
PEG	-	1.3x	1x	-1.8x	2.2x	1.1x	0.5x	0.2x
Capitalization / Revenue	7.27x	5.12x	3.75x	2.63x	2.9x	2.32x	2.1x	1.83x
EV / Revenue	0x	0x	0x	0x	0x	2.32x	2.1x	1.83x
EV / EBITDA	0x	0x	0x	0x	0x	12.7x	9.95x	7.13x
EV / EBIT	0x	0x	0x	0x	0x	15.7x	12x	8.44x
EV / FCF	0x	0x	0x	0x	0x	-79.4x	14.7x	13.3x
FCF Yield	0.56%	0.16%	2.09%	3.56%	4.45%	-1.26%	6.8%	7.53%
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	44.75	44.75	44.75
Nbr of stocks (in thousands)	27,613	27,616	27,629	27,648	27,679	27,571	-	-
Announcement Date	2/28/22	2/28/23	2/22/24	2/26/25	2/25/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.75x	1.22x	9.4x	2.09%	41.1B
WEICHAI POWER CO., LTD.	14.8x	0.73x	5.62x	3.69%	34.32B
DENSO CORPORATION	12.34x	0.59x	5.15x	3.78%	31.22B
HYUNDAI MOBIS CO.,LTD	8.19x	0.48x	6.21x	1.84%	24.4B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.52x	2.63x	9.03x	4.2%	20.42B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.06x	1.19x	12.57x	0.61%	17.81B
MAGNA INTERNATIONAL INC.	10.41x	0.49x	4.78x	3.05%	17.22B
CONTINENTAL AG	13.49x	1.38x	7.11x	4.08%	16.24B
BOSCH LIMITED	47.01x	5.14x	35.92x	0.77%	14.73B
Average	18.73x	1.54x	10.64x	2.68%	24.16B
Weighted average by Cap.	17.22x	1.32x	9.32x	2.77%