Register today to unlock Valuecruncher

Choose a username
Your email address
Choose a password
Confirm password
Choose your membership
1 year account US$89 US$49
Lifetime account US$299 US$199
Name on card *
Credit card number *
Credit card expiry *
or Cancel
Our terms & conditions and privacy policy

Unlimited access to all companies
Save your own valuations
Comparison + DCF analysis for S&P500, FTSE350 and others

If you have already registered, please login

Xenos Group Inc. (XNS)

Register today to unlock Valuecruncher and get unlimited access

Get unlimited access to all compartors and data
Save and share valuations as well as comment on others
Alter and save your favourite comparator companies

Already registered? Please login now

Dollar

Point

Implied share price

Within margin of safety Undervalued by 1.2%

5% margin of safety What's this?

EV / EBITDA Use Average	XNS Xenos Group Inc.	MSFT Microsoft Corporation Change	ORCL Oracle Corporation Change	SAP SAP AG (ADR) Change	VMW VMware, Inc. Change
10.29	10.13	7.85	8.71	17.16	20.94
All amounts in millions from last financial year
Implied Share Price	$3.50	$43.97	$40.10	$46.11	$39.33
Market Cap	34	292,121	162,046	94,817	29,938
Net Debt	-9	-51,096	-14,202	562	-4,180
Enterprise Value (EV)	24	241,025	147,844	92,573	25,771
Revenue	17	73,723	37,121	16,223	4,605
EBITDA	2	30,714	16,973	5,396	1,230
Percent	14.2 %	41.7 %	45.7 %	33.3 %	26.7 %
EBIT	1	27,956	14,057	4,533	875
Percent	9.4 %	37.9 %	37.9 %	27.9 %	19.0 %
Balance Sheet
Total Assets	17	121,271	78,327	26,835	10,596
Total Liabilities	6	54,908	34,639	12,672	4,856
Shareholders Equity	11	66,363	43,688	14,163	5,739.981

Comments

No comments yet. Login to comment.