Xponential Fitness Inc
NYSE:XPOF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/OCF
Price to Operating Cash Flow (P/OCF) ratio compares a company`s market value to the cash it generates from its core operations.
Price to Operating Cash Flow (P/OCF) ratio compares a company`s market value to the cash it generates from its core operations.
Valuation Scenarios
If P/OCF returns to its 3-Year Average (23.3), the stock would be worth $13.5 (99% upside from current price).
| Scenario | P/OCF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.7 | $6.8 |
0%
|
| 3-Year Average | 23.3 | $13.5 |
+99%
|
| 5-Year Average | 25.1 | $14.52 |
+113%
|
| Industry Average | 11.9 | $6.89 |
+1%
|
| Country Average | 13.3 | $7.72 |
+14%
|
Forward P/OCF
Today’s price vs future operating cash flow
Peer Comparison
| Market Cap | P/OCF | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Xponential Fitness Inc
NYSE:XPOF
|
332.6m USD | 11.7 | -6.5 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 11.5 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
3.9T JPY | 21.5 | 30.8 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
6B USD | 6.9 | 16.1 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.6B USD | 13.4 | 25.7 | |
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.2B USD | 8.1 | 18.4 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | 10.8 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.2B CNY | 14.1 | 25.5 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
17.4B CNY | 1.4 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
2B EUR | 3 | 134.7 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
10.9B BRL | 5.2 | 17.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 8.8 |
| Median | 13.3 |
| 70th Percentile | 20.1 |
| Max | 3 188 432.5 |
Other Multiples
Xponential Fitness Inc
Glance View
Xponential Fitness, Inc. is a curator of boutique fitness brands across multiple verticals. The company is headquartered in Irvine, California and currently employs 232 full-time employees. The company went IPO on 2021-07-23. The firm is a boutique fitness franchisor in the United States with over 1,889 studios operating across nine distinct brands. The company has a diversified portfolio of brands in fitness and wellness verticals, including Pilates, barre, cycling, stretch, rowing, yoga, boxing, dance and running. The Company’s brands offer consumers engaging experiences that appeal to a range of ages, fitness levels and demographics. The Company’s brands include Club Pilates, Pure Barre, CycleBar, Stretch Lab, Row House, Yoga Six, Rumble, AKT and Stride. The firm offers a robust digital platform containing over 2,400 recorded workouts that can be accessed at-home or on-the-go. The Company’s operational model The Xponential Playbook, helps franchisees generate compelling studio economics. The company provides franchisees with support from the outset, focused on delivering an experience and studio-level productivity.
