DCF Valuation
X Financial Class A (XYF) DCF Valuation — Is XYF undervalued?
The estimated DCF fair value of one X Financial Class A (XYF) share is $5110.24. Compared to the current market price of $5.07, the stock is undervalued by 100693.6%.
DCF fair value
$5110.24
Market price
$5.07
Upside / downside
+100693.6%
X Financial Class A (XYF) DCF valuation FAQ
What is the DCF fair value of X Financial Class A (XYF)?
The discounted-cash-flow model estimates the intrinsic fair value of one X Financial Class A (XYF) share at $5110.24, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is X Financial Class A (XYF) overvalued or undervalued?
Against the current market price of $5.07, the DCF fair value of $5110.24 implies XYF is undervalued by 100693.6%.
How is the XYF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from X Financial Class A's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when X Financial Class A files a new quarterly or annual report.
How this XYF valuation is built
The model projects ten years of X Financial Class A's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing X Financial Class A's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when X Financial Class A files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.