XPEL, Inc. (XPEL)

Coating, Engraving & Allied Services

Latest Price

$42.91

TTM P/E

21.78

Normalized P/E

25.01

TTM Div Yield

Fwd Div Yield

Book Value

11.11

P/B Ratio

3.86

Valuation metrics

EPS: $1.85

Book value / share: $10.15

Formula: √(22.5 × EPS × BVPS)

Graham Number

$20.56

52% 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

59% 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

+99% upside

EPS: $1.85

Target P/E: 25×

Formula: EPS × P/E

P/E Fair Value

$46.25

+8% upside

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