X

XTPL SA
WSE:XTP

Watchlist Manager
XTPL SA
WSE:XTP
Watchlist
Price: 111 PLN 2.02%
Market Cap: 294.2m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one XTP stock under the Base Case scenario is 38.63 PLN. Compared to the current market price of 111 PLN, XTPL SA is Overvalued by 65%.

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.

XTP Relative Value
Base Case
38.63 PLN
Overvaluation 65%
Relative Value
Price
X
Worst Case
Base Case
Best Case

Valuation Multiples

19.1
P/S
P/S
Price to Sales
19.1
vs History
79
vs Industry
4
Median 3Y
22.3
Median 5Y
26.1
Industry
1.7
Forward
24
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
-32.4
Median 5Y
-21.1
Industry
22.7
Forward
-13
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
0
Median 3Y
-14.7
Median 5Y
-26.8
Industry
15
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
0
Median 3Y
-24.7
Median 5Y
-28.4
Industry
20.1
More Details
15.6
P/B
P/B
Price to Book Value
15.6
vs History
68
vs Industry
2
Median 3Y
25.9
Median 5Y
22.2
Industry
2
More Details
19.3
EV/S
EV/S
Enterprise Value to Sales
19.3
vs History
74
vs Industry
3
Median 3Y
21.2
Median 5Y
25.5
Industry
1.8
Forward
24.2
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
1
Median 3Y
40.8
Median 5Y
-53.4
Industry
7.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
0
Median 3Y
-24.5
Median 5Y
-21.7
Industry
14.7
Forward
-15.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
1
Median 3Y
-30.2
Median 5Y
-20.9
Industry
18.1
Forward
-13.3
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
1
Median 3Y
-14.9
Median 5Y
-26.4
Industry
14.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
0
Median 3Y
-17.5
Median 5Y
-23.5
Industry
17.6
More Details
9.2
EV/IC
EV/IC
Enterprise Value to IC
9.2
vs History
85
vs Industry
4
Median 3Y
18.7
Median 5Y
21.7
Industry
1.6
More Details

Multiples Across Competitors

XTP Competitors Multiples
XTPL SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
XTPL SA
WSE:XTP
288.3m PLN 19.1 -11.5 -13.8 -11.7
US
II-VI Inc
LSE:0LHO
415.7B USD 78.3 -7 039.3 401.1 857.5
US
Amphenol Corp
NYSE:APH
81.5B USD 5.4 33.6 21.9 25.8
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
294.5B CNY 1.2 23.3 26 26
US
Corning Inc
NYSE:GLW
38.3B USD 2.9 75.7 17.5 38.2
JP
Murata Manufacturing Co Ltd
TSE:6981
4.7T JPY 2.7 22.5 10.1 17.6
TW
Delta Electronics Inc
TWSE:2308
1T TWD 2.4 28.9 13.1 20.1
TH
Delta Electronics Thailand PCL
SET:DELTA
898.1B THB 5.5 47.4 33.4 44.9
CN
BOE Technology Group Co Ltd
SZSE:000725
158.9B CNY 0.8 31.4 31.5 31.5
JP
TDK Corp
TSE:6762
3.1T JPY 1.4 18.8 6.4 11.8
CN
Lens Technology Co Ltd
SZSE:300433
129.8B CNY 1.9 34.7 32.9 32.9
P/E Multiple
Earnings Growth PEG
PL
X
XTPL SA
WSE:XTP
Average P/E: 35.1
Negative Multiple: -11.5 		N/A N/A
US
I
II-VI Inc
LSE:0LHO
Negative Multiple: -7 039.3 N/A N/A
US
Amphenol Corp
NYSE:APH
33.6
13%
2.6
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
23.3
25%
0.9
US
Corning Inc
NYSE:GLW
75.7
71%
1.1
JP
Murata Manufacturing Co Ltd
TSE:6981
22.5
21%
1.1
TW
Delta Electronics Inc
TWSE:2308
28.9
18%
1.6
TH
Delta Electronics Thailand PCL
SET:DELTA
47.4
12%
4
CN
BOE Technology Group Co Ltd
SZSE:000725
31.4
72%
0.4
JP
TDK Corp
TSE:6762
18.8
22%
0.9
CN
L
Lens Technology Co Ltd
SZSE:300433
34.7
30%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
X
XTPL SA
WSE:XTP
Average EV/EBITDA: 59.4
Negative Multiple: -13.8 		N/A N/A
US
I
II-VI Inc
LSE:0LHO
401.1
33%
12.2
US
Amphenol Corp
NYSE:APH
21.9
14%
1.6
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
26
43%
0.6
US
Corning Inc
NYSE:GLW
17.5
28%
0.6
JP
Murata Manufacturing Co Ltd
TSE:6981
10.1
11%
0.9
TW
Delta Electronics Inc
TWSE:2308
13.1
12%
1.1
TH
Delta Electronics Thailand PCL
SET:DELTA
33.4
15%
2.2
CN
BOE Technology Group Co Ltd
SZSE:000725
31.5
222%
0.1
JP
TDK Corp
TSE:6762
6.4
13%
0.5
CN
L
Lens Technology Co Ltd
SZSE:300433
32.9
55%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
X
XTPL SA
WSE:XTP
Average EV/EBIT: 110.6
Negative Multiple: -11.7 		N/A N/A
US
I
II-VI Inc
LSE:0LHO
857.5
96%
8.9
US
Amphenol Corp
NYSE:APH
25.8
15%
1.7
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
26
25%
1
US
Corning Inc
NYSE:GLW
38.2
45%
0.8
JP
Murata Manufacturing Co Ltd
TSE:6981
17.6
N/A N/A
TW
Delta Electronics Inc
TWSE:2308
20.1
15%
1.3
TH
Delta Electronics Thailand PCL
SET:DELTA
44.9
14%
3.2
CN
BOE Technology Group Co Ltd
SZSE:000725
31.5
128%
0.2
JP
TDK Corp
TSE:6762
11.8
N/A N/A
CN
L
Lens Technology Co Ltd
SZSE:300433
32.9
31%
1.1

See Also

Summary
XTP intrinsic value, competitors valuation, and company profile.
DCF Valuation
XTP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XTP stock valuation using valuation multiples.
Wall Street Estimates
XTP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
XTP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 241,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.