Xunlei Ltd
NASDAQ:XNET

Watchlist Manager
Xunlei Ltd Logo
Xunlei Ltd
NASDAQ:XNET
Watchlist
Price: 7.09 USD -1.25%
Market Cap: 442.2m USD

Relative Value

The Relative Value of one XNET stock under the Base Case scenario is 7.67 USD. Compared to the current market price of 7.09 USD, Xunlei Ltd is Undervalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

XNET Relative Value
Base Case
7.67 USD
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
Median 3Y
0.3
Median 5Y
0.4
Industry
2.4
vs History
77
vs Industry
Median 3Y
6.5
Median 5Y
6.5
Industry
22.3
vs History
8
vs Industry
Median 3Y
2.5
Median 5Y
2.6
Industry
16
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-4
Industry
20.7
vs History
88
vs Industry
Median 3Y
0.3
Median 5Y
0.4
Industry
2.9
vs History
6
vs Industry
Median 3Y
0.4
Median 5Y
0.1
Industry
2.4
vs History
6
vs Industry
Median 3Y
0.7
Median 5Y
0.1
Industry
4.9
vs History
6
vs Industry
Median 3Y
2.5
Median 5Y
0.2
Industry
12.2
vs History
vs Industry
Median 3Y
-14.1
Median 5Y
-11.1
Industry
15.8
vs History
6
vs Industry
Median 3Y
2.4
Median 5Y
0.2
Industry
14.7
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-0.3
Industry
17.2
vs History
33
vs Industry
Median 3Y
0.3
Median 5Y
0.1
Industry
2.4

Multiples Across Competitors

XNET Competitors Multiples
Xunlei Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xunlei Ltd
NASDAQ:XNET
442.2m USD 1.1 0.3 18.4 -25.3
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
421.7B USD 108.2 385 474.1 488.7
DE
SAP SE
XETRA:SAP
243.1B EUR 6.7 34.3 21.1 23.9
US
Salesforce Inc
NYSE:CRM
249.5B USD 6.2 34.6 20.1 27.8
US
Applovin Corp
NASDAQ:APP
228.1B USD 41.3 80.6 63.9 69.5
US
Intuit Inc
NASDAQ:INTU
184.5B USD 9.5 44.8 31 35.9
US
Adobe Inc
NASDAQ:ADBE
146.5B USD 6.2 20.5 15.3 16.8
US
NCR Corp
LSE:0K45
134.5B USD 50.8 -2 205.6 382.4 1 118.7
US
Synopsys Inc
NASDAQ:SNPS
87.1B USD 13.5 43.6 69.1 89.5
P/S Multiple
Revenue Growth P/S to Growth
CN
Xunlei Ltd
NASDAQ:XNET
Average P/S: 21 412.4
1.1
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
108.2
46%
2.4
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
10%
0.6
US
Applovin Corp
NASDAQ:APP
41.3
29%
1.4
US
Intuit Inc
NASDAQ:INTU
9.5
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
10%
0.6
US
N
NCR Corp
LSE:0K45
50.8
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.5
21%
0.6
P/E Multiple
Earnings Growth PEG
CN
Xunlei Ltd
NASDAQ:XNET
Average P/E: 1 418
0.3
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
385
94%
4.1
DE
SAP SE
XETRA:SAP
34.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.6
32%
1.1
US
Applovin Corp
NASDAQ:APP
80.6
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.8
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.5
21%
1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 205.6
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
43.6
12%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Xunlei Ltd
NASDAQ:XNET
Average EV/EBITDA: 889.8
18.4
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
474.1
137%
3.5
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.1
24%
0.8
US
Applovin Corp
NASDAQ:APP
63.9
53%
1.2
US
Intuit Inc
NASDAQ:INTU
31
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.3
16%
1
US
N
NCR Corp
LSE:0K45
382.4
16%
23.9
US
Synopsys Inc
NASDAQ:SNPS
69.1
50%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Xunlei Ltd
NASDAQ:XNET
Average EV/EBIT: 1 326.2
Negative Multiple: -25.3
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
488.7
141%
3.5
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.8
34%
0.8
US
Applovin Corp
NASDAQ:APP
69.5
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.9
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16.8
17%
1
US
N
NCR Corp
LSE:0K45
1 118.7
70%
16
US
Synopsys Inc
NASDAQ:SNPS
89.5
50%
1.8