US · CXDO
Crexendo, Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Tempe, AZ 85281
- Website
- crexendo.com
Price · as of 2024-12-31
$7.54
Market cap 179.47M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $80.84 | +972.15% |
| Intrinsic Value(DCF) | $27.60 | +266.05% |
| Graham-Dodd Method(GD) | $1.88 | -75.04% |
| Graham Formula(GF) | $1.37 | -81.79% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $0.00 | $9.36 | |||
| 2011 | $0.00 | $10.40 | |||
| 2012 | $0.00 | $19.76 | |||
| 2013 | $0.00 | $13.87 | |||
| 2014 | $0.00 | $9.78 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $2.92 | $27.71 | $8.83 | $0.04 | $0.00 |
| 2019 | $4.65 | $55.78 | $26.22 | $0.67 | $2.22 |
| 2020 | $6.82 | $93.39 | $25.51 | $4.13 | $10.64 |
| 2021 | $3.87 | $213.12 | $550.62 | $0.82 | $0.00 |
| 2022 | $1.83 | $72.93 | $18.54 | $0.00 | $0.00 |
| 2023 | $5.99 | $580.37 | $541.92 | $1.21 | $0.00 |
| 2024 | $6.47 | $80.84 | $123.75 | $1.88 | $1.37 |
AI valuation
Our deep-learning model estimates Crexendo, Inc.'s (CXDO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $80.84
- Current price
- $7.54
- AI upside
- +972.15%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.60
+266.05% upside
Graham-Dodd
$1.88
-75.04% upside
Graham Formula
$1.37
-81.79% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CXDO | Crexendo, Inc. | $7.54 | 179.47M | +972% | +266% | -75% | -82% | 103.23 | 3.37 | 2.85 | 29.84 | — | 8.08 | 62.04% | 3.00% | 2.76% | 3.49% | 4.51% | 2.77% | 0.04 | 43.43 | 2.22 | 1.96 | -3.05 | -49929.00% | 1436.00% | 8365.00% | 3.61% | 0.52 | 17.43% | 0.00% | 0.00% | 4.57% | 86.10 | 25.10 | 2.58 | 7.11 |
| ATNI | ATN International, Inc. | $28.82 | 439.72M | +49% | -74% | -70% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| CURI | CuriosityStream Inc. | $3.38 | 197.05M | +1,211% | -65% | — | -89% | -8.78 | 1.96 | 2.22 | 13.99 | — | 4.32 | 50.40% | -26.07% | -25.31% | -19.83% | -38.49% | -13.83% | 0.07 | — | 1.66 | 1.60 | -0.58 | -7391.00% | -1012.00% | -15039.00% | 7.17% | 0.34 | 23.53% | 3.57% | -31.40% | 3.80% | -6.44 | 10.54 | 1.68 | -2.30 |
| EVC | Entravision Communication… | $3.10 | 282.03M | +582% | -79% | — | — | -0.96 | 0.98 | 0.39 | -8.48 | -0.12 | -3.32 | 34.66% | -14.24% | -40.80% | -80.81% | -16.04% | -22.01% | 1.62 | -3.16 | 3.02 | 2.75 | -4.28 | 82222.00% | 2286.00% | 3838.00% | 46.40% | 1.21 | 20.44% | 12.59% | -12.10% | 25.48% | -5.37 | 4.21 | 0.76 | -0.97 |
| RDCM | RADCOM Ltd. | $11.39 | 182.57M | +808% | +109% | -10% | +53% | 16.38 | 1.72 | 2.75 | 9.99 | 25.16 | 1.76 | 75.95% | 11.61% | 16.77% | 11.43% | 133.80% | 8.70% | 0.03 | — | 5.75 | 5.65 | -3.03 | 6512.00% | 1719.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 5.81% | 10.81 | — | 1.26 | 4.91 |
| SSP | The E.W. Scripps Company | $4.15 | 489.81M | +697% | -63% | — | +56% | 10.76 | 0.27 | 0.16 | -6.50 | — | -0.16 | 40.74% | 7.54% | -4.69% | 2.46% | 5.26% | 0.62% | 0.01 | 0.73 | 1.65 | 0.06 | 0.39 | -28515.00% | -1431.00% | -9783.00% | 1.92% | 0.12 | 0.25% | 0.00% | 0.00% | 789.30% | 1.98 | 49.17 | 0.15 | 0.66 |
| STRZ | Starz Entertainment Corp. | $11.00 | 184.04M | +3,802% | -34% | — | — | -1.40 | 0.39 | 0.22 | 2.17 | — | -0.26 | 36.23% | 0.92% | -15.42% | -94.91% | 0.52% | -4.65% | 1.42 | 0.28 | 0.27 | 0.24 | 1.70 | -7692.00% | -164.00% | -5821.00% | -21.09% | -0.07 | -2.75% | 0.00% | 0.00% | 674.84% | 108.88 | -21.57 | 1.00 | 0.53 |
| TRUE | TrueCar, Inc. | $2.54 | 225.91M | +1,274% | -53% | — | — | -6.13 | 1.61 | 1.08 | -4.93 | — | 1.64 | 84.97% | -21.17% | -17.68% | -22.31% | -134.62% | -17.06% | 0.10 | — | 4.11 | 3.88 | 5.53 | -3818.00% | 1064.00% | -9954.00% | -0.08% | 0.23 | -0.58% | 0.00% | 0.00% | 10.56% | -2.41 | -564.01 | 0.51 | -1.36 |
| TRVG | trivago N.V. | $2.92 | 205.75M | +1,688% | +1,811% | +44% | +68% | 15.61 | 0.82 | 0.32 | 6.84 | — | 1.40 | 97.25% | 0.28% | 2.04% | 5.46% | 1.46% | 3.40% | 0.17 | 38.85 | 2.22 | 2.15 | -9.42 | -14412.00% | 1911.00% | -8155.00% | 1.84% | 0.08 | 3.08% | 0.00% | 0.00% | 0.67% | 44.92 | 21.35 | 0.13 | -0.27 |
| UPXI | Upexi, Inc. | $0.66 | 45.98M | +67,267% | +2,474% | +297% | +7,557% | -3.49 | 0.53 | 3.02 | -5.99 | — | 0.54 | 68.74% | -79.06% | -86.55% | -28.33% | -18.63% | -18.58% | 0.31 | -10.65 | 1.74 | 0.16 | -2.05 | -9284.00% | -3919.00% | 75216.00% | -18.43% | -0.26 | -13.13% | 0.00% | 0.00% | 0.00% | -5.81 | -8.24 | 4.59 | 0.20 |
| WIMI | WiMi Hologram Cloud Inc. | $1.93 | 94.77M | +483% | +123% | +102% | -90% | 24.78 | 2.56 | 4.72 | 61.06 | — | 2.56 | 28.41% | -5.37% | 13.22% | 11.80% | 7.37% | 6.49% | 0.15 | -25.46 | 2.71 | 2.63 | -71.29 | -13029.00% | -742.00% | 250040.00% | 20.81% | 0.72 | -143.64% | 0.00% | 0.00% | 24.77% | -27.17 | 1.48 | 1.46 | 2.35 |
About Crexendo, Inc.
Crexendo, Inc. provides cloud communication, unified communications as a service, call center, collaboration, and other cloud business services for businesses in the United States, Canada, and internationally. It operates through two segments, Cloud Telecommunications and Web Services. The Cloud Telecommunications segment provides telecommunications services that transmit calls using Internet protocol (IP) or cloud technology, which converts voice signals into digital data packets for transmission over the Internet or cloud; and resells broadband Internet services. This segment is also involved in the sale and lease of cloud telecommunications equipment. In addition, it offers hardware, software, and unified communication solutions for businesses using IP or cloud technology over high-speed internet connection through various devices and user interfaces, such as desktop phones and/or mobile, and desktop applications under the Crexendo brand name. The Web Services segment provides website hosting and other professional services. The company was formerly known as iMergent, Inc. and changed its name to Crexendo, Inc. in May 2011. Crexendo, Inc. was incorporated in 1995 and is headquartered in Tempe, Arizona.
- CEO
- Jeffrey G. Korn
- Employees
- 179
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.60 ÷ $7.54) − 1 = +266.05% (DCF, example).