/
DCF Valuation
Base-case fair value
$27.70
Intrinsic $36.94 · 25% MOS
Current price: $4.74
Base-case summary
Our base-case DCF for Xos, Inc. (XOS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 58.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $9M in trailing free cash flow, this produces an intrinsic value of $36.94 per share. A 25% safety margin gives a fair value of $27.70, suggesting the stock is currently 484% undervalued against the $4.74 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$9M
Cash & equivalents
$10M
Total debt
$12M
Shares outstanding
12M