
Xcel Brands Inc
NASDAQ:XELB

Intrinsic Value
The intrinsic value of one
XELB
stock under the Base Case scenario is
14.95
USD.
Compared to the current market price of 2.36 USD,
Xcel Brands Inc
is
Undervalued by 84%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Xcel Brands Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Xcel Brands Inc
Balance Sheet Decomposition
Xcel Brands Inc
Current Assets | 3.5m |
Cash & Short-Term Investments | 242k |
Receivables | 2.9m |
Other Current Assets | 375k |
Non-Current Assets | 50.5m |
Long-Term Investments | 9.8m |
PP&E | 4.1m |
Intangibles | 35.6m |
Other Non-Current Assets | 911k |
Free Cash Flow Analysis
Xcel Brands Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Xcel Brands Inc
Revenue
|
9.3m
USD
|
Cost of Revenue
|
-645k
USD
|
Gross Profit
|
8.7m
USD
|
Operating Expenses
|
-21.2m
USD
|
Operating Income
|
-12.5m
USD
|
Other Expenses
|
-9.6m
USD
|
Net Income
|
-22.1m
USD
|
XELB Profitability Score
Profitability Due Diligence
Xcel Brands Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.

Score
Xcel Brands Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
XELB Solvency Score
Solvency Due Diligence
Xcel Brands Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Xcel Brands Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XELB Price Targets Summary
Xcel Brands Inc
According to Wall Street analysts, the average 1-year price target for
XELB
is 19.13 USD
with a low forecast of 17.68 USD and a high forecast of 21 USD.
Dividends
Current shareholder yield for XELB 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?
The intrinsic value of one
XELB
stock under the Base Case scenario is
14.95
USD.
Compared to the current market price of 2.36 USD,
Xcel Brands Inc
is
Undervalued by 84%.