XPEL, Inc. (XPEL)
Coating, Engraving & Allied Services
Latest Price
$46.08
TTM P/E
23.39
Normalized P/E
27.27
Div Yield
--
Book Value
11.10
P/B Ratio
4.15
Valuation metrics
adjust assumptions →EPS: $1.85
Book value / share: $10.15
Formula: √(22.5 × EPS × BVPS)
Graham Number
$20.56
55% downside
Norm. op. income: $54M (median of 7yr)
Tax rate: 20%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$17.48
62% downside
Base FCF: $31M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$85.48
+86% upside
EPS: $1.85
Target P/E: 27×
Formula: EPS × P/E
P/E Fair Value
$49.95
+8% upside
Institutional Ownership
85.7% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.83M | $190.0M | 13.90% | +134.3K | 2026-06-30 |
| WASATCH ADVISORS LP | 3.65M | $181.0M | 13.24% | -194.1K | 2026-06-30 |
| ALTA FOX CAPITAL MANAGEMENT, LLC | 1.99M | $98.0M | 7.22% | +65.5K | 2026-06-30 |
| SCS Capital Management LLC | 1.24M | $61.0M | 4.50% | -- | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 1.05M | $52.0M | 3.81% | +6.3K | 2026-06-30 |
| STATE STREET CORP | 971.2K | $48.0M | 3.52% | +44.5K | 2026-06-30 |
| SCHWARTZ INVESTMENT COUNSEL INC | 822.8K | $40.0M | 2.98% | -2.0K | 2026-06-30 |
| WESTWOOD HOLDINGS GROUP INC | 810.9K | $40.0M | 2.94% | +5.4K | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 656.3K | $32.0M | 2.38% | +37.0K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 542.3K | $26.0M | 1.97% | +54.3K | 2026-06-30 |