US · XWEL
XWELL, Inc.
- Sector
- Consumer Cyclical · Personal Products & Services
- Headquarters
- New York City, NY 10001
- Website
- xwell.com
Price · as of 2024-12-31
$1.28
Market cap 8.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $63.79 | +4,883.59% |
| Intrinsic Value(DCF) | $0.42 | -67.19% |
| Graham-Dodd Method(GD) | — | — |
| 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 | $21,960.00 | $93,486.79 | $45,296,039,084.47 | $0.00 | $0.00 |
| 2011 | $20,640.00 | $306,274.18 | $4,627.97 | $0.00 | $0.00 |
| 2012 | $35,400.00 | $789,474.30 | $49,028.89 | $0.00 | $245,286.37 |
| 2013 | $47,520.00 | $25,944.59 | $291,109,437.42 | $0.00 | $0.00 |
| 2014 | $9,240.00 | $3,696.00 | $1,422,806.21 | $0.00 | $0.00 |
| 2015 | $2,316.00 | $124,070.74 | $20,172,857,198.79 | $0.00 | $0.00 |
| 2016 | $2,676.00 | $6,797.15 | $15,705,099.45 | $0.00 | $14,352.55 |
| 2017 | $1,116.00 | $621.94 | $4,799,884,216.43 | $0.00 | $0.00 |
| 2018 | $239.40 | $18,802.09 | $9,678,355.47 | $0.00 | $0.00 |
| 2019 | $22.20 | $13,279.89 | $35,349.31 | $0.00 | $0.00 |
| 2020 | $42.60 | $4,129.88 | $15.46 | $0.00 | $2,885.93 |
| 2021 | $19.40 | $549.91 | $3,966.80 | $20.99 | $483.83 |
| 2022 | $7.80 | $826.18 | $382.65 | $0.00 | $105.31 |
| 2023 | $2.00 | $59.95 | $0.28 | $0.00 | $239.60 |
| 2024 | $1.04 | $63.79 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates XWELL, Inc.'s (XWEL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $63.79
- Current price
- $1.28
- AI upside
- +4,883.59%
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
$0.42
-67.19% upside
Graham-Dodd
—
— 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 |
| XWEL | XWELL, Inc. | $1.28 | 8.59M | +4,884% | -67% | — | — | -0.29 | -6.09 | 0.14 | -0.34 | — | -1.50 | 26.31% | -49.29% | -49.72% | -270.02% | 4328.24% | -51.25% | -13.66 | -93.34 | 1.66 | 1.47 | -0.56 | -4488.00% | 1258.00% | -3063.00% | -266.86% | -1.19 | 3315.28% | 0.00% | 0.00% | 0.00% | -0.23 | -0.29 | 0.11 | -26.49 |
| CTNT | Cheetah Net Supply Chain … | $1.70 | 5.56M | +113,110% | +78% | — | +13,384% | -1.03 | 0.26 | 7.25 | -1.35 | — | 0.31 | 39.16% | -820.65% | -1138.39% | -32.89% | -31.00% | -25.24% | 0.20 | -83.85 | 12.50 | 1.92 | -0.27 | -3640137.00% | -9881.00% | -10219.00% | -3.72% | 0.27 | -1.09% | 0.00% | 0.00% | 44.08% | -1.10 | -33.60 | 9.05 | 0.31 |
| EJH | E-Home Household Service … | $0.69 | 13.8M | +100,691% | +15,270% | +29,637% | — | -0.35 | 0.00 | 0.03 | 33.55 | — | 0.00 | 22.37% | -16.74% | -7.59% | -1.75% | -10.42% | -1.64% | 0.01 | — | 24.58 | 24.40 | 33.81 | -8700.00% | -253.00% | -6657.00% | -291.57% | -0.42 | -4.82% | 0.00% | 0.00% | 5614.80% | 20.60 | 44.49 | -3.45 | 0.90 |
| EVTV | Envirotech Vehicles, Inc. | $1.60 | 5.65M | +1,899% | +769,923% | — | +752% | -5.02 | 2.12 | 23.75 | -5.99 | — | 6.48 | 26.14% | -423.53% | -473.19% | -42.59% | -36.16% | -31.99% | 0.18 | — | 1.50 | 0.34 | -0.25 | -3452.00% | -3468.00% | -808.00% | -8.86% | -0.30 | -17.97% | 0.00% | 0.00% | 0.00% | -5.85 | -11.77 | 24.76 | -1.41 |
| NAAS | NaaS Technology Inc. | $2.19 | 2.59M | +2,887% | +248% | — | +195,188% | -0.12 | -0.15 | 0.56 | -1.20 | — | -0.15 | 44.06% | -401.55% | -454.52% | 232.67% | -246.96% | -88.14% | -1.42 | -21.23 | 0.33 | 0.18 | -1.08 | -3966.00% | -3721.00% | -6866.00% | -160.46% | -0.13 | -55.97% | 0.00% | 0.00% | 0.00% | -1.30 | -5.84 | 5.20 | -23.17 |
| NVVE | Nuvve Holding Corp. | $1.05 | 278.59K | +37,085% | +2,445% | — | +68,804% | -2.48 | -34.24 | 8.17 | -2.66 | — | -18.58 | 33.14% | -387.05% | -329.11% | -542.03% | -197.84% | -92.33% | -8.45 | -26.66 | 0.82 | 0.22 | -0.51 | -3330.00% | -3656.00% | -2641.00% | -36.55% | -1.39 | -152.58% | 0.00% | 0.00% | 0.00% | -2.61 | -3.39 | 10.11 | -16.22 |
| SPHL | Springview Holdings Ltd C… | $2.67 | 4.4M | +10,724% | +394% | -85% | +170% | -115.43 | 17.44 | 12.63 | -127.10 | — | 17.44 | 10.26% | -12.76% | -11.70% | -23.38% | -27.72% | -10.54% | 0.19 | -10.34 | 2.68 | 2.68 | 2.50 | -13264.00% | -3401.00% | -6134.00% | -0.48% | -0.13 | -15.21% | 0.00% | 0.00% | 2.72% | -97.10 | -205.47 | 12.39 | 14.09 |
| TRNR | Interactive Strength Inc. | $1.75 | 270.88K | +35,342% | +4,770% | — | — | -0.13 | 0.63 | 0.84 | -0.76 | — | -0.37 | -51.64% | -542.47% | -649.33% | -4470.12% | -250.90% | -137.07% | 1.65 | -3.78 | 0.31 | 0.07 | -0.55 | -173.00% | 45925.00% | -1083.00% | -332.81% | -0.55 | -129.16% | 0.00% | 0.00% | 0.00% | -0.55 | -1.07 | 3.00 | -11.52 |
| VEEE | Twin Vee Powercats Co. | $0.45 | 995.6K | +154,374% | -71% | — | — | — | 0.05 | 0.04 | 0.11 | — | 0.05 | 8.48% | -59.26% | -58.08% | 0.00% | -64.13% | 0.00% | 0.00 | 108.11 | 2.18 | 2.18 | 0.20 | -6031.00% | 299.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 0.00% | 0.09 | — | -0.05 | -3.47 |
| WNW | Meiwu Technology Company … | $1.54 | 4.88M | +7,455% | +9,398% | +9,671% | — | 0.35 | 0.03 | 11.40 | 20.99 | — | 0.03 | 42.36% | -1291.62% | 3227.24% | 14.87% | -32.52% | 12.55% | 0.02 | — | 90.13 | 64.18 | 21.93 | -10732.00% | -9856.00% | 8934.00% | -778.60% | -20.80 | -223.45% | 0.00% | 0.00% | 1550.97% | 19.69 | 2.87 | -254.30 | 0.99 |
| XELB | Xcel Brands, Inc. | $1.43 | 6.87M | +9,122% | -20% | — | +29,460% | -0.29 | 0.21 | 0.79 | -1.11 | -0.04 | -1.50 | 94.61% | -259.22% | -271.16% | -56.08% | -43.00% | -35.98% | 0.44 | -33.24 | 0.39 | 0.34 | -0.72 | 81963.00% | -5348.00% | -2734.00% | -74.43% | -0.45 | -9.70% | 0.00% | 0.00% | 1.65% | -0.87 | -3.86 | 2.25 | -3.13 |
About XWELL, Inc.
XWELL Inc., a health and wellness services company, provides spa services at airports. It operates through XpresSpa, XpresTest, Treat, and HyperPointe brands. The company offers spa services, including massage, and nail and skin care, as well as spa and travel products; and retail products. It also operates wellness centers that provides COVID-19 screening and testing, and rapid testing services for other communicable diseases, such as influenza, COVID-19, RSV, Flu A&B, and seasonal flu vaccination services; and other medical diagnostic testing services. In addition, the company offers services through an integrated digital platform, and a relevant retail offering to the traveling public. As of December 31, 2021, it operated 52 spa and clinic locations in 24 airports in the United States, the Netherlands, and the United Arab Emirates. The company was formerly known as XpresSpa Group, Inc. and changed its name to XWELL Inc. in October 2022. XWELL Inc. is headquartered in New York, New York.
- CEO
- Ezra T. Ernst
- Employees
- 246
- Beta
- 1.53
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.42 ÷ $1.28) − 1 = -67.19% (DCF, example).