Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Xunlei Limited's cash flows over 5 years with line-by-line expense modeling. Revenue is projected revenue growing from 15.4% to 5.5% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 58, DPO 58, DIO 3). At a 5.1% WACC with mid-year discounting, the terminal value (95% of enterprise value) is derived from the Gordon Growth Model on Year 6 FCFF at a 3.5% perpetual rate. After subtracting net debt, the equity value implies a fair price of $86.00 per share, suggesting XNET is undervalued by 1345.4% at the current price of $5.95.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | Terminal | |
|---|---|---|---|---|---|---|
| Profit Before Tax | 22 | 25 | 27 | 29 | 31 | 32 |
| (−) Net Interest | 1 | 1 | 1 | 2 | 2 | 2 |
| (+) D&A | 8 | 9 | 10 | 14 | 17 | 18 |
| EBITDA | 31 | 35 | 39 | 45 | 50 | 52 |
| (−) Tax | 1 | 2 | 2 | 2 | 2 | 2 |
| (−) CapEx | 18 | 21 | 23 | 25 | 26 | 27 |
| (−) ΔWC | 3 | 5 | 5 | 4 | 3 | 3 |
| Free Cash Flow (FCFF) | 9 | 7 | 9 | 14 | 19 | 19 |
| Terminal Value | 1,228 | |||||
| WACC / Discount Rate | 5.1% | |||||
| Long-term Growth Rate | 3.5% | |||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5 |
| Present Value of FCF | 9 | 7 | 8 | 12 | 15 | 959 |
| Enterprise Value | 1,009 | |||||
| Projection Period | 50 | 5.0% | ||||
| Terminal Value | 959 | 95.0% | ||||
| (−) Current Net Debt | (80) | |||||
| Equity Value | 1,089 | |||||
| (/) Outstanding Shares | 13 | |||||
| Fair Price | $86.00 | |||||
| WACC \ Terminal Growth Rate | 2.5% | 3.0% | 3.5% | 4.0% | 4.5% |
|---|---|---|---|---|---|
| 3.1% | $239 | $1810 | $37 | $37 | $37 |
| 4.1% | $90 | $127 | $228 | $1725 | $35 |
| 5.1% | $57 | $68 | $86 | $121 | $218 |
| 6.1% | $42 | $47 | $54 | $65 | $82 |
| 7.1% | $34 | $37 | $40 | $45 | $52 |
Current price: $5.95. Green = undervalued, Red = overvalued.
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Xunlei Limited's cash flows over 10 years with analyst estimates for the first 3–5 years, fading toward long-term GDP growth for the remaining years with line-by-line expense modeling. Revenue is projected revenue growing from 16.6% to 4.4% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 58, DPO 58, DIO 3). At a 5.1% WACC with mid-year discounting, the terminal value (91% of enterprise value) is derived from the Gordon Growth Model on Year 11 FCFF at a 3.5% perpetual rate. After subtracting net debt, the equity value implies a fair price of $142.06 per share, suggesting XNET is undervalued by 2287.6% at the current price of $5.95.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit Before Tax | 22 | 25 | 29 | 32 | 36 | 39 | 43 | 46 | 48 | 51 | 52 |
| (−) Net Interest | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
| (+) D&A | 8 | 9 | 11 | 14 | 18 | 24 | 27 | 30 | 33 | 36 | 37 |
| EBITDA | 31 | 36 | 41 | 49 | 56 | 66 | 72 | 79 | 84 | 89 | 92 |
| (−) Tax | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| (−) CapEx | 19 | 21 | 24 | 27 | 30 | 33 | 36 | 39 | 41 | 43 | 44 |
| (−) ΔWC | 3 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 4 |
| Free Cash Flow (FCFF) | 8 | 6 | 8 | 12 | 16 | 23 | 27 | 31 | 35 | 39 | 40 |
| Terminal Value | 2,572 | ||||||||||
| WACC / Discount Rate | 5.1% | ||||||||||
| Long-term Growth Rate | 3.5% | ||||||||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5.5 | 6.5 | 7.5 | 8.5 | 9.5 | 5 |
| Present Value of FCF | 8 | 6 | 7 | 10 | 13 | 18 | 20 | 21 | 23 | 24 | 1,568 |
| Enterprise Value | 1,719 | ||||||||||
| Projection Period | 151 | 8.8% | |||||||||
| Terminal Value | 1,568 | 91.2% | |||||||||
| (−) Current Net Debt | (80) | ||||||||||
| Equity Value | 1,798 | ||||||||||
| (/) Outstanding Shares | 13 | ||||||||||
| Fair Price | $142.06 | ||||||||||
| WACC \ Terminal Growth Rate | 2.5% | 3.0% | 3.5% | 4.0% | 4.5% |
|---|---|---|---|---|---|
| 3.1% | $432 | $3259 | $67 | $67 | $67 |
| 4.1% | $155 | $219 | $393 | $2960 | $62 |
| 5.1% | $94 | $112 | $142 | $200 | $358 |
| 6.1% | $67 | $75 | $86 | $103 | $130 |
| 7.1% | $52 | $57 | $62 | $69 | $80 |
Current price: $5.95. Green = undervalued, Red = overvalued.
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Xunlei Limited's cash flows over 5 years with line-by-line expense modeling. Revenue is projected revenue growing from 15.4% to 5.5% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 58, DPO 58, DIO 3). At a 5.1% WACC with mid-year discounting, the terminal value (87% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 8.3x to Year 6 EBITDA. After subtracting net debt, the equity value implies a fair price of $36.33 per share, suggesting XNET is undervalued by 510.6% at the current price of $5.95.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | Terminal | |
|---|---|---|---|---|---|---|
| Profit Before Tax | 22 | 25 | 27 | 29 | 31 | 32 |
| (−) Net Interest | 1 | 1 | 1 | 2 | 2 | 2 |
| (+) D&A | 8 | 9 | 10 | 14 | 17 | 18 |
| EBITDA | 31 | 35 | 39 | 45 | 50 | 51 |
| (−) Tax | 1 | 2 | 2 | 2 | 2 | — |
| (−) CapEx | 18 | 21 | 23 | 25 | 26 | — |
| (−) ΔWC | 3 | 5 | 5 | 4 | 3 | — |
| Free Cash Flow (FCF) | 9 | 7 | 9 | 14 | 19 | — |
| Peers' EBITDA Multiple | 8.3x | |||||
| Terminal Value | 422 | |||||
| WACC / Discount Rate | 5.07% | |||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5 |
| Present Value of FCF | 9 | 7 | 8 | 12 | 15 | 330 |
| Enterprise Value | 380 | |||||
| Projection Period | 50 | 13.2% | ||||
| Terminal Value | 330 | 86.8% | ||||
| (−) Current Net Debt | (80) | |||||
| Equity Value | 460 | |||||
| (÷) Outstanding Shares | 13M | |||||
| Fair Price | $36 | +510.4% | ||||
| WACC \ EV/EBITDA Exit Multiple | 4.3x | 6.3x | 8.3x | 10.3x | 12.3x |
|---|---|---|---|---|---|
| 3.1% | $25 | $32 | $39 | $46 | $53 |
| 4.1% | $25 | $31 | $38 | $44 | $51 |
| 5.1% | $24 | $30 | $36 | $43 | $49 |
| 6.1% | $23 | $29 | $35 | $41 | $47 |
| 7.1% | $22 | $28 | $34 | $40 | $45 |
Current price: $5.95. Green = undervalued, Red = overvalued.
Based on default parameters
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Xunlei Limited's cash flows over 10 years with analyst estimates for the first 3–5 years, fading toward long-term GDP growth for the remaining years with line-by-line expense modeling. Revenue is projected revenue growing from 16.6% to 4.4% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 58, DPO 58, DIO 3). At a 5.1% WACC with mid-year discounting, the terminal value (75% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 8.3x to Year 11 EBITDA. After subtracting net debt, the equity value implies a fair price of $54.60 per share, suggesting XNET is undervalued by 817.7% at the current price of $5.95.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit Before Tax | 22 | 25 | 29 | 32 | 36 | 39 | 43 | 46 | 48 | 51 | 52 |
| (−) Net Interest | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
| (+) D&A | 8 | 9 | 11 | 14 | 18 | 24 | 27 | 30 | 33 | 36 | 37 |
| EBITDA | 31 | 36 | 41 | 49 | 56 | 66 | 72 | 79 | 84 | 89 | 91 |
| (−) Tax | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | — |
| (−) CapEx | 19 | 21 | 24 | 27 | 30 | 33 | 36 | 39 | 41 | 43 | — |
| (−) ΔWC | 3 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | — |
| Free Cash Flow (FCF) | 8 | 6 | 8 | 12 | 16 | 23 | 27 | 31 | 35 | 39 | — |
| Peers' EBITDA Multiple | 8.3x | ||||||||||
| Terminal Value | 755 | ||||||||||
| WACC / Discount Rate | 5.07% | ||||||||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5.5 | 6.5 | 7.5 | 8.5 | 9.5 | 5 |
| Present Value of FCF | 8 | 6 | 7 | 10 | 13 | 18 | 20 | 21 | 23 | 24 | 461 |
| Enterprise Value | 611 | ||||||||||
| Projection Period | 151 | 24.7% | |||||||||
| Terminal Value | 461 | 75.3% | |||||||||
| (−) Current Net Debt | (80) | ||||||||||
| Equity Value | 691 | ||||||||||
| (÷) Outstanding Shares | 13M | ||||||||||
| Fair Price | $55 | +817.4% | |||||||||
| WACC \ EV/EBITDA Exit Multiple | 4.3x | 6.3x | 8.3x | 10.3x | 12.3x |
|---|---|---|---|---|---|
| 3.1% | $43 | $53 | $64 | $75 | $85 |
| 4.1% | $40 | $49 | $59 | $69 | $78 |
| 5.1% | $37 | $46 | $55 | $63 | $72 |
| 6.1% | $35 | $43 | $51 | $59 | $67 |
| 7.1% | $32 | $40 | $47 | $54 | $62 |
Current price: $5.95. Green = undervalued, Red = overvalued.
Based on default parameters
Using the industry peer median P/E Multiples multiple (trailing + forward), Xunlei Limited (XNET) has a fair value of $2,040.13 based on 2 comparable companies in the Advertising Agencies industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Xunlei LimitedXNET | 75 | 0.1x | — |
| CTW Cayman Class A Ordinary Shares | 137 | 34.5x | — |
| Travelzoo | 66 | 14.7x | 5.3x |
| Industry Median | 24.6x | 5.3x | |
| (*) Profit after tax | 1,051 | ||
| Equity Value | 25,825 | ||
| (/) Outstanding shares | 13 | ||
| Fair Price | $2040 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Xunlei Limited (XNET) has a fair value of $10.64 based on 3 comparable companies in the Advertising Agencies industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Xunlei LimitedXNET | 75 | -0.7x | — |
| CTW Cayman Class A Ordinary Shares | 137 | 14.7x | — |
| Townsquare Media, Inc. | 96 | 7.6x | 7.2x |
| Travelzoo | 66 | 8.3x | 8.9x |
| Industry Median | 8.3x | 8.1x | |
| (*) EBITDA | 7 | ||
| = Enterprise Value | 55 | ||
| (-) Net Debt | -80 | ||
| Equity Value | 135 | ||
| (/) Outstanding shares | 13 | ||
| Fair Price | $11 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Xunlei Limited (XNET) has a fair value of $54.66 based on 9 comparable companies in the Advertising Agencies industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Xunlei LimitedXNET | 75 | -0.0x | — |
| CTW Cayman Class A Ordinary Shares | 137 | 1.5x | — |
| Townsquare Media, Inc. | 96 | 1.3x | 1.3x |
| Marchex, Inc. | 70 | 1.3x | 1.1x |
| Travelzoo | 66 | 0.7x | 0.8x |
| Cardlytics, Inc. | 65 | 1.0x | 0.8x |
| Gaia, Inc. | 64 | 0.6x | 0.7x |
| IZEA Worldwide, Inc. | 62 | 0.4x | 0.3x |
| FingerMotion, Inc. | 59 | 1.7x | 2.1x |
| Smart Digital Group Limited Ordinary Shares | 49 | 1.3x | — |
| Industry Median | 1.3x | 0.8x | |
| (*) Revenue | 462 | ||
| = Enterprise Value | 612 | ||
| (-) Net Debt | -80 | ||
| Equity Value | 692 | ||
| (/) Outstanding shares | 13 | ||
| Fair Price | $55 | ||
Using the PEG framework with historical EPS growth of 25.0%, the company has a fair value of $2,076.25 based on TTM EPS (FY2025) of $83.05. The current PEG ratio is 0.00.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateHistorical | 730.0% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| TTM EPS (FY2025) | $83.05 |
| Fair Value | $2,076.25 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $1.2M | $0.02 | — |
| FY2022 | $21.5M | $0.32 | +1728.6% |
| FY2023 | $14.2M | $0.22 | -31.3% |
| FY2024 | $1.2M | $0.10 | -56.8% |
| FY2025 | $1.1B | $83.05 | +87321.1% |
4Y Historical EPS CAGR: 730.0%
Using the Earnings Power Value framework with a WACC of 5.1% and normalized earnings of $12.8M, the company has a fair value of $26.24 per share. The EPV range is $21.69 – $34.61 based on WACC sensitivity (3.6% – 6.6%).
| Low | Selected | High | |
|---|---|---|---|
| Normalized Earnings | 13 | 13 | 13 |
| (/) WACC | 6.6% | 5.1% | 3.6% |
| Enterprise Value | 195 | 252 | 358 |
| (-) Net debt | -80 | -80 | -80 |
| Equity Value | 275 | 332 | 438 |
| (/) Outstanding shares | 13 | 13 | 13 |
| Fair Price | $21.69 | $26.24 | $34.61 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.