EN DE

Xp Inc (XP) Fair Value & Analysis

Financial Services · US · Market cap $8.0B · ISIN KYG982391099

What is Xp Inc really worth?

XI Xp Inc logo Xp Inc XP · US
Price$20.00
Fair Value$33.62
Upside+68.1%
Quality58/100

A solid business, trading 41% below our fair value of $33.62.

Watch Xp Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 28.9% net margin
Moderate debt · generates free cash flow
Ranks above peers (7/11)
Wide moat 73/100

Risks

!Mixed Growth (revenue 5y +16.2 %/yr)
!Evidence only medium, so the estimate is less certain
!Weak on dividend: 26 out of 100

For context

·1.28% dividend yield
Evidence: Medium Range $25.21 – $42.02

Fair value as of: Aug 25, 2026

From 2 valuation models · updated 11 days ago

Fair value updated Aug 25, 2026, revised from $30.88 to $33.62 (+8.9%) since Aug 13, 2026. Share price +17.9% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case ($25.21). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Price vs Fair Value (5 years)

$45.03 $9.37 Fair Value $33.62 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 25, 2026.

How to read this chart

60‑month range $9.37 – $45.03 · fair‑value band $25.21 – $42.02 · the $20.00 price screens below the $33.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 25, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Xp Inc (XP) currently trades at $20.00, while our model-based Fair Value estimate is $33.62, implying the stock looks roughly 40.5% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Financial Services sector. How firm this estimate is: it rests on 26 models at a data quality of 95/100, which puts the evidence level at medium.

Over the trailing twelve months, Xp Inc generated revenue of $18.2B at a net margin of 28.9%. Revenue grew 9.7% year over year. It earns a return on equity of 22.9%. Net debt stands at $74.9B. Fundamentals as of Aug 25, 2026

Our scenario range runs from $25.21 (bear case) to $42.02 (bull case); at $20.00, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 12% below its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at −37% fair-value upside, at 68%, XP screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
P/B Multiple $36.18 $48.24 $60.30 55
NCAV (Graham) $28.37 $38.02 $56.75 54
All 2 models by family
Multiples
P/B Multiple $36.18 $48.24 $60.30 55
Asset-Based
NCAV (Graham) $28.37 $38.02 $56.75 54

Widest divergence: Multiples ($48.24) versus Asset-Based ($38.02). Highest evidence: P/B Multiple (55).

Notify me when XP reaches fair value

Put XP on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 8.1 as of Jun 25, 2026
P/S ratio 2.24 P/E × margin
EPS (TTM) $1.93 price ÷ EPS = P/E 8.1
Dividend yield 1.3% payout 13.3%
Net margin 27.8% FY2025
Return on equity 22.9% TTM
More key figures
Profitability
Return on assets (EBIT) 2.1% avg 5y
Operating margin 30.0% TTM
Growth
Revenue (TTM) $18.2B TTM
Revenue growth (YoY) +9.7% 3y avg +8.8%
EPS growth (YoY) +8.9%
Balance sheet & cash flow
Free cash flow $11.8B FY2025
Net debt $74.9B FY2025 · ≈ 6.3 yrs of FCF

Figures from reported company fundamentals · as of Aug 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 55 · Market factors (momentum, volatility) 50

Profitability 42
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 57
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

XP Inc. engages in the provision of financial products and services in Brazil. It operates XP Platform, an open product platform that provides clients to access investment products in the market comprising brokerage securities, fixed income securities, mutual, hedge, and private equity funds; derivatives and synthetic instruments; credit cards; loan …

Full company description

XP Inc. engages in the provision of financial products and services in Brazil. It operates XP Platform, an open product platform that provides clients to access investment products in the market comprising brokerage securities, fixed income securities, mutual, hedge, and private equity funds; derivatives and synthetic instruments; credit cards; loan operations/collateralized credit products; pension and social security funds, and life and travel insurance products; and other investment products comprising real estate funds, and equity and debt capital markets solutions, as well as wealth management services. The company offers brokerage and issuer services to institutional and corporate clients. It also manages mutual funds focused on stocks and macro strategies distributed to retail and to institutional clients; funds and managed portfolios for high-net-worth retail clients, and proprietary treasury funds; and passive mutual funds that track market indexes, and mutual and investment funds focused on fixed income, credit, real estate, infrastructure, and other alternative strategies. In addition, the company offers securities brokerage services for institutional and retail investors; interdealer brokerage services for institutional traders; and commercial and investment banking products, such as loan operations and transactions in the foreign exchange markets and deposits, as well as develops and sells financial education courses and events online and in person to retail clients. It offers its sell products and services through its omni-channel distribution network and online portals. XP Inc. was founded in 2001 and is based in George Town, the Cayman Islands.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xp Inc reported revenue of R$18.2B in FY2025 versus R$13.0B in FY2021, a compound +8.9%/yr. Reported net income was R$5.1B in FY2025, compounding +8.0%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$18.2B
Latest YoY
−8.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.8%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.2%
Avg. revenue growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+69.7%
Value creation/yr (5Y, in BRL) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in BRL: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+21.8% (20.5 + 1.3)
Revenue +8.9%/yr
FY21 R$13.0B
FY22 R$14.2B
FY23 R$14.8B
FY24 R$19.9B
FY25 R$18.2B
Net income +8.0%/yr
FY21 R$3.7B
FY22 R$3.7B
FY23 R$3.8B
FY24 R$5.2B
FY25 R$5.1B
Character of growth · EPS growth decomposed (2014-2025) +47.2 % p.a.
Revenue per share +35.1 %

of which total revenue +42.0 % · buybacks/dilution −4.9 %

EBIT margin +2.0 %
Tax rate +5.7 %
Residual (interest, one-offs) +1.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch XP: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Xp Inc Fair Value". https://www.fairvalue-calculator.com/stock/XP

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Capital Markets · 453 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Above median
Fair Value upside +68% · Top 25%
Return on equity (TTM) 23% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) 29% · Above median
Operating margin (TTM) 30% · Above median
Revenue growth 10% · Below median
Dividend yield (TTM) 1.3% · Below median
Debt / equity 1.36× · Higher than 75% of peers

Valuation Multiples vs Capital Markets median · lower = cheaper

P/E (TTM) 8.1× · Cheaper than 75% of peers
P/FCF 0.7× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 10
FUTURE49 · sector 91
PAST92 · sector 30
HEALTH32 · sector 94
DIVIDEND26 · sector 38

Insider activity: 35/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Capital Markets stocks, each showing price versus our Fair Value estimate (as of Aug 25, 2026).

Stock Price Fair Value vs Fair Value
Morgan Stanley, a financial holding company, MS $214.77 $138.97 −35%
The Goldman Sachs Group GS $1,034 $756.89 −27%
The Charles Schwab Corporation SCHW $110.16 $66.17 −40%
Robinhood Markets, Inc HOOD $104.26 $30.94 −70%
Macquarie Group MQG A$251.87 A$75.58 −70%
CITIC Securities Company 600030 ¥27.93 ¥17.68 −37%
Guotai Haitong Securities Co 601211 ¥17.87 ¥18.62 +4%
East Money Information Co 300059 ¥19.42 ¥4.77 −75%
CSC Financial Co 601066 ¥25.78 ¥14.17 −45%
Huatai Securities Co 601688 ¥19.56 ¥19.26 −2%

Compare Xp Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Xp Inc (XP) overvalued or undervalued?
As of Aug 25, 2026, our model estimates a fair value of $33.62 versus a price of $20.00, about +68% upside (undervalued).
What is the fair value of XP?
Our model-based fair value for Xp Inc is $33.62 (as of Aug 25, 2026), built from audited fundamentals. The current price: $20.00.
What is the quality score of XP?
Xp Inc has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Xp Inc (XP)?
Xp Inc reported trailing-twelve-month revenue of about $18.2B (latest available figure, as of Aug 25, 2026).
What is the net profit margin of XP?
The net profit margin of Xp Inc is about 28.9%, meaning it keeps roughly 28.9% of revenue as net income. Based on the latest reported figures.
Does Xp Inc pay a dividend?
Xp Inc currently shows a dividend yield of about 1.28% relative to its recent price (as of Aug 25, 2026).
Free · no account needed

Watch Xp Inc in the live analysis

One click puts Xp Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.