XXL Intrinsic Valuation and Fundamental Analysis - XXL ASA - Alpha Spread
X

XXL ASA
OSE:XXL

Watchlist Manager
XXL ASA
OSE:XXL
Watchlist
Price: 66.2 NOK 0.21% Market Closed
Market Cap: 1.3B NOK
Have any thoughts about
XXL ASA?
Write Note

Intrinsic Value

The intrinsic value of one XXL stock under the Base Case scenario is 164.77 NOK. Compared to the current market price of 66.2 NOK, XXL ASA is Undervalued by 60%.

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

XXL Intrinsic Value
164.77 NOK
Undervaluation 60%
Intrinsic Value
Price
X
Base Case Scenario
How do you feel about XXL?
Bearish
Neutral
Bullish

Valuation Backtest
XXL ASA

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

Run backtest to discover the historical profit from buying and selling XXL based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about XXL ASA

Provide an overview of the primary business activities
of XXL ASA.

What unique competitive advantages
does XXL ASA hold over its rivals?

What risks and challenges
does XXL ASA face in the near future?

Summarize the latest earnings call
of XXL ASA.

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

Show all valuation multiples
for XXL ASA.

Provide P/S
for XXL ASA.

Provide P/E
for XXL ASA.

Provide P/OCF
for XXL ASA.

Provide P/FCFE
for XXL ASA.

Provide P/B
for XXL ASA.

Provide EV/S
for XXL ASA.

Provide EV/GP
for XXL ASA.

Provide EV/EBITDA
for XXL ASA.

Provide EV/EBIT
for XXL ASA.

Provide EV/OCF
for XXL ASA.

Provide EV/FCFF
for XXL ASA.

Provide EV/IC
for XXL ASA.

Show me price targets
for XXL ASA made by professional analysts.

What are the Revenue projections
for XXL ASA?

How accurate were the past Revenue estimates
for XXL ASA?

What are the Net Income projections
for XXL ASA?

How accurate were the past Net Income estimates
for XXL ASA?

What are the EPS projections
for XXL ASA?

How accurate were the past EPS estimates
for XXL ASA?

What are the EBIT projections
for XXL ASA?

How accurate were the past EBIT estimates
for XXL ASA?

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

Compare the intrinsic valuations
of XXL ASA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of XXL ASA against its competitors.

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

Compare the P/E ratios
of XXL ASA against its peers.

Discuss the investment returns and shareholder value creation
comparing XXL ASA with its peers.

Analyze the financial leverage
of XXL ASA compared to its main competitors.

Show all profitability ratios
for XXL ASA.

Provide ROE
for XXL ASA.

Provide ROA
for XXL ASA.

Provide ROIC
for XXL ASA.

Provide ROCE
for XXL ASA.

Provide Gross Margin
for XXL ASA.

Provide Operating Margin
for XXL ASA.

Provide Net Margin
for XXL ASA.

Provide FCF Margin
for XXL ASA.

Show all solvency ratios
for XXL ASA.

Provide D/E Ratio
for XXL ASA.

Provide D/A Ratio
for XXL ASA.

Provide Interest Coverage Ratio
for XXL ASA.

Provide Altman Z-Score Ratio
for XXL ASA.

Provide Quick Ratio
for XXL ASA.

Provide Current Ratio
for XXL ASA.

Provide Cash Ratio
for XXL ASA.

What is the historical Revenue growth
over the last 5 years for XXL ASA?

What is the historical Net Income growth
over the last 5 years for XXL ASA?

What is the current Free Cash Flow
of XXL ASA?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
XXL ASA

Current Assets 2.3B
Cash & Short-Term Investments 142m
Receivables 280m
Other Current Assets 1.9B
Non-Current Assets 5B
PP&E 2.2B
Intangibles 2.7B
Other Non-Current Assets -1m
Current Liabilities 3.5B
Accounts Payable 1.1B
Other Current Liabilities 2.4B
Non-Current Liabilities 1.6B
Long-Term Debt 1.7B
Other Non-Current Liabilities -57m
Efficiency

Earnings Waterfall
XXL ASA

Revenue
7.4B NOK
Cost of Revenue
-4.8B NOK
Gross Profit
2.6B NOK
Operating Expenses
-3.3B NOK
Operating Income
-684m NOK
Other Expenses
-1B NOK
Net Income
-1.7B NOK

Free Cash Flow Analysis
XXL ASA

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

XXL Profitability Score
Profitability Due Diligence

XXL ASA's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
27/100
Profitability
Score

XXL ASA's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

XXL Solvency Score
Solvency Due Diligence

XXL ASA's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
24/100
Solvency
Score

XXL ASA's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XXL Price Targets Summary
XXL ASA

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

According to Wall Street analysts, the average 1-year price target for XXL is 79.05 NOK with a low forecast of 75.75 NOK and a high forecast of 84 NOK.

Lowest
Price Target
75.75 NOK
14% Upside
Average
Price Target
79.05 NOK
19% Upside
Highest
Price Target
84 NOK
27% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for XXL?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for XXL 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
Want to learn more about XXL dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

XXL Price
XXL ASA

1M 1M
-15%
6M 6M
-13%
1Y 1Y
-2%
3Y 3Y
-90%
5Y 5Y
-90%
10Y 10Y
-96%
Annual Price Range
66.2
52w Low
57.7
52w High
119.8
Price Metrics
Average Annual Return -19.38%
Standard Deviation of Annual Returns 43.48%
Max Drawdown -94%
Shares Statistics
Market Capitalization 1.3B NOK
Shares Outstanding 19 562 800
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

XXL ASA

Country

Norway

Industry

Retail

Market Cap

1.3B NOK

Dividend Yield

0%

Description

XXL ASA is a holding company, which engages in the operation of retail stores of branded sports equipment and apparel. The company is headquartered in Oslo, Oslo. The company went IPO on 2014-10-03. The firm offers a portfolio of products including clothing, shoes, bicycles, wilderness products, sports equipment, training supplies and equipment, lifestyle and wellbeing products, fishing and hunting equipment, dog toys and accessories, riding clothing and accessories, as well as clothing, equipment and accessories for winter sports. Additionally, it offers services such as bike repair and maintenance, hunting excursion and courses, fishing trips, riding holidays, and dog training. The firm operates via around 40 stores, primarily in Norway but also in Sweden and Finland, and via an e-commerce platform.

Contact

OSLO
Oslo
Stromsveien 245
+4724084000.0
www.xxlasa.com

IPO

2014-10-03

Employees

3 157

Officers

See Also

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

The intrinsic value of one XXL stock under the Base Case scenario is 164.77 NOK.

Is XXL stock undervalued or overvalued?

Compared to the current market price of 66.2 NOK, XXL ASA is Undervalued by 60%.

Back to Top