Xunlei Ltd valuation and forecast
Explore the models for Xunlei Ltd, adjust their assumptions and compare your own valuation with the platform's.
Stock price today
Loading chart…
Third-party market data · may be delayed
Fair value per share
Under review: data-quality checks not passed.
Price vs value
Under review: data-quality checks not passed. We'll show the comparison once resolved.
Price history
Loading chart…
Third-party market data · may be delayed
The assumptions
- Free cash flow (TTM, FY2025 Q4)
- $27.1M
- Less stock-based pay
- $3.8M
- Cash flow we value
- $23.7M
- Growth, years 1–5 (base)
- %
- Then fading to
- 2.5%
- Discount rate
- 8.5%
- Net cash added
- $230M
- Diluted shares
- 63M
What would move the value
- Growth 5 points lower
- −20%
- Growth 5 points higher
- +26%
- Free-cash-flow margin 1 point lower
- −14%
- Discount rate 1 point higher
- −14%
Change in our model value when one input moves, all else equal.
XNET valuation questions
- How does Fundamentalytics value Xunlei Ltd?
- We use the models that fit Xunlei Ltd's business and available financial data: cash-flow model (dcf). Each model has its own assumptions and data requirements. The calculator explains which models are available and lets you adjust their inputs.
Data: SEC EDGAR filings, retrieved Invalid Date. Method: how we value companies. Disclosures: research and recommendations disclosure. Back to Xunlei Ltd.