Valuation XPEL, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:42 2026-07-24 EDT			5-day change	1st Jan Change
37.24 ^EUR	+0.27%		-6.82%	-16.73%

05-20	Xpel Inc on May 15 amends credit facility with Wells Fargo to allow up to $18 million equity investment	RE
05-19	XPEL Plans $110 Million Manufacturing, Supply Chain Investment	MT

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	1,178	-	-
Change	-	-12.03%	-10.3%	-25.78%	25.1%	-14.75%	-	-
Enterprise Value (EV)	1,885	1,693	1,488	1,104	1,381	1,178	1,178	1,178
Change	-	-10.22%	-12.1%	-25.78%	25.1%	-14.75%	0%	0%
P/E	59.9x	40x	28.2x	24.2x	27x	21.2x	15.6x	10.1x
PBR	22.3x	13.3x	8.27x	4.9x	4.92x	3.53x	2.81x	2.18x
PEG	-	1.3x	1x	-1.8x	2.2x	2.4x	0.4x	0.2x
Capitalization / Revenue	7.27x	5.12x	3.75x	2.63x	2.9x	2.25x	2.02x	1.77x
EV / Revenue	0x	0x	0x	0x	0x	2.25x	2.02x	1.77x
EV / EBITDA	0x	0x	0x	0x	0x	13.6x	10.1x	6.85x
EV / EBIT	0x	0x	0x	0x	0x	16.6x	11.8x	7.6x
EV / FCF	0x	0x	0x	0x	0x	27.7x	14x	9.21x
FCF Yield	0.56%	0.16%	2.09%	3.56%	4.45%	3.62%	7.12%	10.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.14	1.5	1.91	1.65	1.85	2.013	2.743	4.213
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	259.3	324	396.3	420.4	476.2	523	581.7	665.3
EBITDA ¹	44.13	62.31	76.87	69.47	77.4	86.41	116.6	171.8
EBIT ¹	40.12	53.94	66.97	59.15	62.65	70.97	100.1	155
Net income ¹	31.57	41.38	52.8	45.49	51.23	55.76	75.94	112.2
Net Debt	-	34.02	-	-	-	-	-	-
Reference price ²	68.28	60.06	53.85	39.94	49.91	42.73	42.73	42.73
Nbr of stocks (in thousands)	27,613	27,616	27,629	27,648	27,679	27,561	-	-
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.	22.35x	1.51x	11.65x	1.68%	47.05B
WEICHAI POWER CO., LTD.	17.35x	0.73x	5.39x	3.36%	35.61B
DENSO CORPORATION	12.29x	0.65x	5.48x	3.7%	32.51B
HYUNDAI MOBIS CO.,LTD	10.11x	0.63x	8.17x	1.46%	29.43B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.34x	2.62x	9.14x	4.17%	20.66B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.72x	1.03x	5.87x	4.29%	15.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.9x	1.11x	11.58x	0.58%	15.92B
BORGWARNER INC.	12.84x	1.01x	6.71x	1.04%	13.21B
Average	15.53x	1.09x	7.66x	2.59%	25.36B
Weighted average by Cap.	16.02x	1.08x	7.90x	2.6%