Xunlei Ltd (XNET)

Services-Prepackaged Software

Latest Price

$3.86

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

4.37

P/B Ratio

0.88

Valuation metrics

EPS: $3.31

Book value / share: $4.37

Formula: √(22.5 × EPS × BVPS)

Graham Number

$18.05

+370% upside

Base FCF: $23M (median of recent 5yr)

Growth: 12%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$2.00

48% downside

EPS: $3.31

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$49.69

+1194% upside

2.2% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Morgan Stanley	1.76M	$9.0M	0.56%	+40.8K	2026-06-30
Goldman Sachs Group Inc	1.72M	$9.0M	0.55%	+438.5K	2026-06-30
Connor, Clark & Lunn Investment Management Ltd.	808.6K	$4.0M	0.26%	+83.7K	2026-06-30
Dimensional Fund Advisors LP	435.3K	$2.0M	0.14%	-50.2K	2026-06-30
Jane Street Group, LLC	421.0K	$2.0M	0.13%	+332.1K	2026-06-30
Arrowstreet Capital, Limited Partnership	343.0K	$1.0M	0.11%	-56.1K	2026-06-30
Citadel Advisors LLC	231.4K	$1.0M	0.07%	+35.1K	2026-06-30
UBS Group AG	173.6K	--	0.06%	+15.1K	2026-06-30
Schonfeld Strategic Advisors LLC	160.3K	--	0.05%	+106.8K	2026-06-30
Diametric Capital, LP	149.8K	--	0.05%	--	2026-06-30