Xero Ltd
ASX:XRO

Watchlist Manager
Xero Ltd Logo
Xero Ltd
ASX:XRO
Watchlist
Price: 166.04 AUD -0.14% Market Closed
Market Cap: 25.4B AUD
Have any thoughts about
Xero Ltd?
Write Note

Intrinsic Value

The intrinsic value of one XRO stock under the Base Case scenario is 68.56 AUD. Compared to the current market price of 166.04 AUD, Xero Ltd is Overvalued by 59%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XRO Intrinsic Value
68.56 AUD
Overvaluation 59%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Xero Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
XRO
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for XRO cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about XRO?
Bearish
Neutral
Bullish

Fundamental Analysis

166.04 AUD
-0.14%
-0.14%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Xero Ltd
NZ
Technology
Market Cap
25.3B AUD
IPO
Nov 8, 2012
Employees
3 642
New Zealand
Market Cap
25.3B AUD
Industry
Technology
IPO
Nov 8, 2012
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Xero Ltd

Provide an overview of the primary business activities
of Xero Ltd.

What unique competitive advantages
does Xero Ltd hold over its rivals?

What risks and challenges
does Xero Ltd face in the near future?

Has there been any significant insider trading activity
in Xero Ltd recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Xero Ltd.

Provide P/S
for Xero Ltd.

Provide P/E
for Xero Ltd.

Provide P/OCF
for Xero Ltd.

Provide P/FCFE
for Xero Ltd.

Provide P/B
for Xero Ltd.

Provide EV/S
for Xero Ltd.

Provide EV/GP
for Xero Ltd.

Provide EV/EBITDA
for Xero Ltd.

Provide EV/EBIT
for Xero Ltd.

Provide EV/OCF
for Xero Ltd.

Provide EV/FCFF
for Xero Ltd.

Provide EV/IC
for Xero Ltd.

Show me price targets
for Xero Ltd made by professional analysts.

What are the Revenue projections
for Xero Ltd?

How accurate were the past Revenue estimates
for Xero Ltd?

What are the Net Income projections
for Xero Ltd?

How accurate were the past Net Income estimates
for Xero Ltd?

What are the EPS projections
for Xero Ltd?

How accurate were the past EPS estimates
for Xero Ltd?

What are the EBIT projections
for Xero Ltd?

How accurate were the past EBIT estimates
for Xero Ltd?

Compare the revenue forecasts
for Xero Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Xero Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Xero Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Xero Ltd compared to its peers.

Compare the P/E ratios
of Xero Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Xero Ltd with its peers.

Analyze the financial leverage
of Xero Ltd compared to its main competitors.

Show all profitability ratios
for Xero Ltd.

Provide ROE
for Xero Ltd.

Provide ROA
for Xero Ltd.

Provide ROIC
for Xero Ltd.

Provide ROCE
for Xero Ltd.

Provide Gross Margin
for Xero Ltd.

Provide Operating Margin
for Xero Ltd.

Provide Net Margin
for Xero Ltd.

Provide FCF Margin
for Xero Ltd.

Show all solvency ratios
for Xero Ltd.

Provide D/E Ratio
for Xero Ltd.

Provide D/A Ratio
for Xero Ltd.

Provide Interest Coverage Ratio
for Xero Ltd.

Provide Altman Z-Score Ratio
for Xero Ltd.

Provide Quick Ratio
for Xero Ltd.

Provide Current Ratio
for Xero Ltd.

Provide Cash Ratio
for Xero Ltd.

What is the historical Revenue growth
over the last 5 years for Xero Ltd?

What is the historical Net Income growth
over the last 5 years for Xero Ltd?

What is the current Free Cash Flow
of Xero Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Xero Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xero Ltd

Current Assets 1.7B
Cash & Short-Term Investments 1.5B
Receivables 209m
Other Current Assets 8.6m
Non-Current Assets 1.2B
PP&E 125.2m
Intangibles 984.2m
Other Non-Current Assets 94.6m
Current Liabilities 264.1m
Accounts Payable 85.7m
Accrued Liabilities 103.2m
Other Current Liabilities 75.2m
Non-Current Liabilities 1.3B
Long-Term Debt 1.2B
Other Non-Current Liabilities 89.6m
Efficiency

Earnings Waterfall
Xero Ltd

Revenue
1.7B NZD
Cost of Revenue
-202.5m NZD
Gross Profit
1.5B NZD
Operating Expenses
-1.2B NZD
Operating Income
267m NZD
Other Expenses
-92.4m NZD
Net Income
174.6m NZD

Free Cash Flow Analysis
Xero Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

XRO Profitability Score
Profitability Due Diligence

Xero Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
Positive Revenue Growth Forecast
56/100
Profitability
Score

Xero Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

XRO Solvency Score
Solvency Due Diligence

Xero Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
59/100
Solvency
Score

Xero Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XRO Price Targets Summary
Xero Ltd

Wall Street analysts forecast XRO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XRO is 187.84 AUD with a low forecast of 142.14 AUD and a high forecast of 211.05 AUD.

Lowest
Price Target
142.14 AUD
14% Downside
Average
Price Target
187.84 AUD
13% Upside
Highest
Price Target
211.05 AUD
27% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for XRO?

Click here to dive deeper.

Dividends

Xero Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for XRO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

XRO Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

XRO News

Other Videos

See Also

Discover More
What is the Intrinsic Value of one XRO stock?

The intrinsic value of one XRO stock under the Base Case scenario is 68.56 AUD.

Is XRO stock undervalued or overvalued?

Compared to the current market price of 166.04 AUD, Xero Ltd is Overvalued by 59%.

Back to Top