Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Expro Ltd
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-72.5% vs price
Base Case (Median)
-37.4% vs price
Bull Case (75th pct.)
11.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13.19 | -19.8% | High (40%) |
| PE Comparable | $2.22 | -86.5% | Medium (25%) |
| Graham Number | $7.41 | -55.0% | Medium (40%) |
| EV/EBITDA | $24.86 | 51.1% | Medium (20%) |
| EV/FCF | $20.05 | 21.8% | Medium (20%) |
| Earnings Power Value | $3.58 | -78.3% | Medium (50%) |
Based on 6 out of 7 methods, XPRO appears fairly valued at the current price of $16.46. The base case fair value of $10.30 implies 37.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.