Crexendo, Inc. (CXDO)

Telephone Communications (No Radiotelephone)

Latest Price

$5.90

TTM P/E

45.38

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

2.41

P/B Ratio

2.45

Valuation metrics

EPS: $0.16

Book value / share: $2.06

Formula: √(22.5 × EPS × BVPS)

Graham Number

$2.72

54% downside

Norm. op. income: $991,000 (median of 7yr)

Tax rate: 6%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$1.31

78% downside

Base FCF: $6M (median of recent 4yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$16.03

+172% upside

EPS: $0.16

Target P/E: 45×

Formula: EPS × P/E

P/E Fair Value

$7.20

+22% upside

38.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	1.07M	$7.0M	3.20%	+205.9K	2026-06-30
Royce & Associates LP	1.02M	$7.0M	3.07%	+323.4K	2026-06-30
Vanguard Capital Management LLC	817.1K	$6.0M	2.46%	+72.1K	2026-06-30
Essex Investment Management Co LLC	710.9K	$5.0M	2.14%	-32.1K	2026-06-30
Citadel Advisors LLC	610.1K	$4.0M	1.83%	+528.8K	2026-06-30
Goldman Sachs Group Inc	491.7K	$3.0M	1.48%	+404.9K	2026-06-30
Geode Capital Management, LLC	461.2K	$3.0M	1.39%	+16.8K	2026-06-30
Renaissance Technologies LLC	451.0K	$3.0M	1.36%	+104.2K	2026-06-30
Dimensional Fund Advisors LP	444.6K	$3.0M	1.34%	+64.3K	2026-06-30
Jane Street Group, LLC	440.1K	$3.0M	1.32%	+366.3K	2026-06-30