US · XNET
Xunlei Limited
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- Shenzhen 518057
- Website
- xunlei.com
Price · as of 2024-12-31
$6.18
Market cap 71.57M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.28 | +681.23% |
| Intrinsic Value(DCF) | $1,455.75 | +23,455.83% |
| Graham-Dodd Method(GD) | $25.34 | +310.1% |
| Graham Formula(GF) | — | — |
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 | $8.48 | $48.73 | |||
| 2011 | $7.29 | $0.00 | |||
| 2012 | $11.38 | $4.12 | |||
| 2013 | $18.47 | $35.64 | |||
| 2014 | $6.76 | $51.43 | $10.93 | $12.66 | $3.06 |
| 2015 | $5.98 | $40.02 | $5.56 | $5.34 | $3.62 |
| 2016 | $3.56 | $28.27 | $4.95 | $4.00 | $0.00 |
| 2017 | $13.94 | $52.97 | $4.63 | $2.62 | $0.00 |
| 2018 | $4.08 | $23.76 | $6.33 | $1.91 | $0.00 |
| 2019 | $3.72 | $25.23 | $3.05 | $0.16 | $9.86 |
| 2020 | $7.50 | $32.52 | $3.49 | $2.97 | $0.00 |
| 2021 | $1.31 | $62.87 | $4.08 | $4.28 | $0.62 |
| 2022 | $1.90 | $26.11 | $236.69 | $5.89 | $15.73 |
| 2023 | $1.49 | $31.70 | $198.65 | $5.75 | $3.15 |
| 2024 | $4.50 | $48.28 | $227.46 | $25.34 | $0.00 |
AI valuation
Our deep-learning model estimates Xunlei Limited's (XNET) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.28
- Current price
- $6.18
- AI upside
- +681.23%
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
$1,455.75
+23,455.83% upside
Graham-Dodd
$25.34
+310.1% upside
Graham Formula
—
— 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 |
| XNET | Xunlei Limited | $6.18 | 71.57M | +681% | +23,456% | +310% | — | 86.81 | 0.18 | 0.18 | -37.81 | — | 0.19 | 51.86% | -4.86% | 0.38% | 0.21% | -9.23% | 0.14% | 0.09 | -21.57 | 2.86 | 2.79 | -27.87 | -5682.00% | -1116.00% | 661.00% | 39.32% | 0.24 | 33.26% | 0.00% | 0.00% | 13.37% | 12.76 | -8.85 | -0.62 | 0.96 |
| CDLX | Cardlytics, Inc. | $0.86 | 46.71M | +7,482% | -7% | — | +550% | -0.51 | 1.38 | 0.35 | -1.66 | -8.57 | -0.96 | 43.44% | -70.25% | -68.02% | -184.88% | -73.07% | -39.16% | 3.17 | -21.96 | 1.19 | 1.16 | -1.02 | 596.00% | -1000.00% | 12360.00% | -29.08% | -0.06 | -10.51% | 0.00% | 0.00% | 18.84% | -1.29 | -8.99 | 0.91 | -5.30 |
| CTW | CTW Cayman Class A Ordina… | $1.51 | 94.22M | +2,470% | +731% | -48% | +64% | 35.26 | 4.88 | 1.49 | 14.45 | — | 5.59 | 75.61% | 2.84% | 4.24% | 14.87% | 11.44% | 8.47% | 0.25 | — | 2.15 | 1.78 | -0.60 | -8724.00% | 3207.00% | -15396.00% | -0.35% | 0.01 | -2.43% | 0.00% | 0.00% | 0.00% | 50.54 | -273.92 | 1.43 | 6.83 |
| FNGR | FingerMotion, Inc. | $1.23 | 75.38M | +2,131% | +20% | — | — | -36.53 | 13.67 | 5.24 | -31.78 | -110.05 | 13.68 | 7.76% | -16.71% | -14.36% | -40.32% | -83.62% | -15.19% | 0.09 | -36.26 | 1.20 | 1.15 | -0.02 | 3319.00% | -51.00% | -25.00% | -4.38% | -0.23 | -134.83% | 0.00% | 0.00% | 0.00% | -30.28 | -22.01 | 5.06 | 2.70 |
| GAIA | Gaia, Inc. | $3.39 | 84.97M | +695% | -35% | -71% | — | -17.72 | 1.19 | 1.06 | 7.99 | — | -5.81 | 86.11% | -6.57% | -5.79% | -6.50% | -6.68% | -3.98% | 0.14 | — | 0.38 | 0.32 | 0.45 | -1852.00% | 1236.00% | 22567.00% | 2.03% | 0.17 | 2.20% | 0.00% | 0.00% | 0.00% | -17.08 | 52.20 | 1.12 | 0.60 |
| ILLR | Triller Group Inc. | $0.21 | 41.43M | +10,500% | +57% | — | — | -0.35 | -0.70 | 2.27 | -1.14 | -0.65 | -0.25 | 6.23% | -572.28% | -647.03% | 880.90% | -222.77% | -91.64% | -1.23 | -7.36 | 0.02 | 0.01 | -0.72 | 5306.00% | -448.00% | -4927.00% | -42.63% | -0.11 | -39.69% | 0.00% | 0.00% | 0.00% | -1.09 | -6.44 | 6.22 | -12.47 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| MCHX | Marchex, Inc. | $1.47 | 64.54M | +2,314% | -31% | — | — | -18.32 | 2.78 | 1.88 | -43.91 | — | 6.01 | 64.32% | -9.24% | -10.28% | -14.44% | -20.01% | -10.91% | 0.04 | -37.06 | 2.40 | 2.14 | 6.41 | -5217.00% | -358.00% | -7344.00% | -1.69% | -0.12 | -6.90% | 0.00% | 0.00% | 0.00% | -17.78 | -51.59 | 1.64 | -4.29 |
| TSQ | Townsquare Media, Inc. | $7.40 | 121.81M | +294% | -62% | — | — | -10.15 | -3.48 | 0.25 | 12.03 | — | -0.32 | 27.54% | 4.81% | -2.82% | 85.90% | 4.56% | -1.77% | -16.34 | 0.59 | 1.38 | 1.23 | 9.80 | -6978.00% | -72.00% | -4076.00% | 28.22% | 0.64 | 6.58% | 11.10% | -112.70% | 34.10% | 27.59 | 19.11 | 1.33 | 0.28 |
| TZOO | Travelzoo | $6.45 | 70.51M | +1,993% | -2% | -93% | +12% | 15.32 | -9.58 | 0.78 | 9.06 | — | -3.62 | 80.29% | 7.53% | 5.12% | -117.84% | -53.61% | 9.42% | -1.35 | — | 0.68 | 0.61 | 0.02 | -6132.00% | 932.00% | -7325.00% | 7.77% | 0.17 | -66.81% | 0.00% | 0.00% | 18.15% | 10.45 | 12.90 | 0.79 | 3.39 |
About Xunlei Limited
Xunlei Limited, together with its subsidiaries, operates an Internet platform for digital media content in the People's Republic of China. The company's platform is based on cloud technology that enables users to access, store, manage, and consume digital media content. It offers Xunlei Accelerator, which enables users to accelerate digital transmission over the internet; mobile acceleration plug-in, which provides mobile device users with benefits of download speed acceleration and download success rate improvements; and cloud acceleration subscription services that offer users premium services through various products, such as Green Channel. The company also provides Mobile Xunlei, a mobile application that allows users to search, download, and consume digital media content; Xunlei Media Player, which supports online and offline play of digital media content, as well as simultaneous play of digital media content while it is being transmitted by Xunlei Accelerator; online games through online game website and mobile app; live video streaming and online advertising services; and cloud computing and other internet value-added services. The company was formerly known as Giganology Limited and changed its name to Xunlei Limited in January 2011. Xunlei Limited was founded in 2003 and is based in Shenzhen, the People's Republic of China.
- CEO
- Jinbo Li
- Employees
- 1.22K
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,455.75 ÷ $6.18) − 1 = +23,455.83% (DCF, example).