Skip to main content
Terug
Watch Compare

Xponential Fitness, Inc.

Datakwaliteit: 100%
XPOF
NYSE Services Amusement & Recreation
€ 7,60
▲ € 0,02 (0,26%)
Marktkapitalisatie: 382,82 M
Prijs
€ 7,51
Marktkapitalisatie
382,82 M
Dagbereik
—
52-Weeksbereik
—
Volume
—
Openen —
50D / 200D Gem.
—
50D / 200D Gem.
—

Quick Summary

Belangrijkste Punten

Revenue declined -48,29% annually over 5 years
Generating 24,74 M in free cash flow
Revenue growth is accelerating — 1Y growth exceeds 5Y average by 27,59%
Capital intensive — 32,28% of revenue goes to capex
Interest coverage of 0,40× — tight debt servicing

Groei

Revenue Growth (5Y)
-48,29%
Onder sectorgemiddelde (3,99%)
Revenue (1Y)-20,70%
Earnings (1Y)N/A
FCF Growth (3Y)-5,99%

Kwaliteit

Return on Equity
N/A
ROIC5,71%
Net Margin-348,75%
Op. Margin178,94%

Veiligheid

Debt / Equity
N/A
Current Ratio1,06
Interest Coverage0,40

Waardering

PE (TTM|2027)
-9,90 | 8,33
Onder sectorgemiddelde (-1,21)
P/B RatioN/A
EV/EBITDA23,82
Dividend YieldN/A

Koershistorie

Financiële Trends

Sectorvergelijking

vs Services sector mediaan (506 peers)
Metriek Aandeel Sector Mediaan
P/E -9,9 -1,2
P/B — 1,4
ROE % — -15,8
Net Margin % -348,8 -18,3
Rev Growth 5Y % -48,3 4,0
D/E — 0,4

Koersdoel Analisten

8 analisten
Hold
Huidig
€ 7,60
+1.2%
Koersdoel
€ 7,69
€ 6,00
€ 7,50
€ 10,00
Vooruitzicht
Forward K/W 8,43
Forward WPA € 0,90
WPA Groei (sch.) +23,7%
Omzet Sch. 282,98 M

Winstschattingen

Periode WPA Sch. Omzet Sch. Analisten
FY2027 € 0,90
€ 0,67 – € 1,17
 282,98 M 6
FY2026 € 0,73
€ 0,53 – € 1,09
 266,16 M 6

Winstverassingen

Laatste 4 kwartalen
Kwartaal Geschat WPA Werkelijk WPA Verrassing
Q42025 -€ 0,06 -€ 0,91 -1403,9%
Q32025 € 0,12 € 0,34 +175,2%
Q22025 € 0,29 € 0,26 -11,1%
Q12025 € 0,15 -€ 0,20 -230,4%

ETFs Holding This Stock

ACRSX ACRSX
0,53% weight
LIACX LIACX
0,53% weight
LACAX LACAX
0,53% weight
ACRNX ACRNX
0,53% weight
CRBRX CRBRX
0,53% weight
CRBYX CRBYX
0,53% weight
WSMVX WSMVX
0,03% weight
DTSVX DTSVX
0,03% weight
DTSGX DTSGX
0,01% weight
WSMGX WSMGX
0,01% weight

All Fundamental Metrics
Growth
Revenue Growth (1Y) -20,70% Revenue Growth (3Y) -9,01%
Earnings Growth (1Y) N/A Earnings Growth (3Y) N/A
Revenue Growth (5Y) -48,29% Earnings Growth (5Y) N/A
Profitability
Revenue (TTM) 11,09 M Net Income (TTM) -38,68 M
ROE N/A ROA -10,25%
Gross Margin N/A Operating Margin 178,94%
Net Margin -348,75% Free Cash Flow (TTM) 24,74 M
ROIC 5,71% FCF Growth (3Y) -5,99%
Safety
Debt / Equity N/A Current Ratio 1,06
Interest Coverage 0,40 Asset Turnover 0,03
Working Capital 5,99 M Tangible Book Value -425,45 M
Dividends
Dividend Yield N/A Payout Ratio N/A
Dividend Growth (3Y) N/A Dividend Growth (5Y) N/A
Consecutive Div Years N/A
Valuation
P/E Ratio -9,90 Forward P/E N/A
P/B Ratio N/A P/S Ratio 34,51
PEG Ratio N/A Forward PEG N/A
EV/EBITDA 23,82 Fwd EV/EBITDA N/A
Forward P/S N/A Fwd Earnings Yield N/A
FCF Yield 6,46%
Market Cap 382,82 M Enterprise Value 759,22 M
Per Share
EPS (Diluted TTM) -1,47 Revenue / Share 0,22
FCF / Share 0,49 OCF / Share 0,56
EPS CAGR (1Y) N/A EPS CAGR (5Y) N/A
EPS CAGR (10Y) N/A
Efficiency
CapEx / Revenue 32,28% FCF Conversion -63,95%
SBC-Adj. FCF 11,41 M Growth Momentum 27,59

Income Statement

Annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Revenue 11,09 M 13,99 M 13,40 M 12,82 M 155,08 M
Net Income -38,68 M -67,66 M -903.000,0 1,93 M -18,83 M
EPS (Diluted) -1,47 -2,27 -0,44 -0,87 -2,85
Gross Profit — — — — —
Operating Income 19,85 M -53,61 M 39,67 M 15,14 M -30,82 M
EBITDA — — — — —
R&D Expenses — — — — —
SG&A Expenses 152,00 M 176,85 M 166,83 M 129,11 M 94,80 M
D&A 12,03 M 17,71 M 16,88 M 15,32 M 10,17 M
Interest Expense 49,19 M 46,25 M 38,73 M 13,02 M 24,71 M
Income Tax 1,32 M -342.000,0 1,07 M 526.000,0 783.000,0

Balance Sheet

Annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Total Assets 345,63 M 403,40 M 528,70 M 482,69 M 415,54 M
Total Liabilities 717,59 M 597,40 M 616,83 M 382,68 M 349,12 M
Shareholders' Equity -269,08 M -216,57 M -125,25 M -154,78 M -654,43 M
Total Debt 525,00 M 352,40 M 328,52 M 137,72 M 133,20 M
Cash & Equivalents — — — — —
Current Assets 94,65 M 84,15 M 97,25 M 85,73 M 51,23 M
Current Liabilities 115,98 M 107,89 M 92,31 M 72,78 M 65,89 M