EN DE

Exodus Movement, Inc (EXOD) Fair Value & Analysis

Technology · US · Market cap $179M

EM Exodus Movement, Inc logo Exodus Movement, Inc EXOD · US
Price$5.49
Fair Value$2.76
Upside-49.7%
Quality36/100
Watch Exodus Movement, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -28.3% net margin
negative free cash flow
Trails peers (2/9)
Narrow moat 12/100
Evidence: Low Range $1.82 – $3.44 Share as image

Fair value as of: Jul 7, 2026

From 1 valuation models · updated 34 days ago

Fair value updated Jul 7, 2026, revised from $2.48 to $2.76 (+11.3%) since Jun 25, 2026. Share price +7.6% over the past month.

Below-average quality, and screening another 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($3.44). The favourable scenario is already priced in.
  • Weak quality (36/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range ($1.82 to $3.44) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$89.30 $1.00 Fair Value $2.76 Sep 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 7, 2026.

How to read this chart

59‑month range $1.00 – $89.30 · fair‑value band $1.82 – $3.44 · the $5.49 price screens above the $2.76 fair value. Dashed = 300-day average. As of Jul 7, 2026.

Full chart & analysis →

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

Analysis

Exodus Movement, Inc (EXOD) currently trades at $5.49, while our model-based Fair Value estimate is $2.76, implying the stock looks roughly 49.7% overvalued today. The Quality Score stands at 36/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Exodus Movement, Inc generated revenue of $108M at a net margin of -28.3%. Revenue declined 36.8% year over year. It earns a return on equity of -13.3%. The balance sheet holds a net cash position of $4.9M. Fundamentals as of Jul 7, 2026

Our scenario range runs from $1.82 (bear case) to $3.44 (bull case); at $5.49, the current price sits above 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. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -50%, EXOD screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
NCAV (Graham) $4.26 $5.71 $8.53 50
All 1 models by family
Asset-Based
NCAV (Graham) $4.26 $5.71 $8.53 50

Notify me when EXOD reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $108M
Revenue growth (YoY) -36.8%
Net margin -28.3%
Return on equity -13.3%
Free cash flow −$25.8M FY2025
Operating margin -27.1%
More key figures
EPS (TTM) $-1.02
EPS growth (YoY) +1,924%
Net cash $4.9M FY2025

Figures from reported company fundamentals · as of Jul 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 36/100

Of which business quality 41 · Market factors (momentum, volatility) 2

Profitability 14
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 4
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 68
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.

About the company

Exodus Movement, Inc. operates as a financial technology for blockchain and digital asset industry in the United States. The company develops Exodus Platform, an un-hosted self-custodial digital asset wallet that provides access to the world of decentralized finance and the power of blockchain.

Full company description

Exodus Movement, Inc. operates as a financial technology for blockchain and digital asset industry in the United States. The company develops Exodus Platform, an un-hosted self-custodial digital asset wallet that provides access to the world of decentralized finance and the power of blockchain. It also offers fiat on and off-ramps to facilitate an exchange for users to buy digital assets with fiat currency through bank transfer, credit or debit card, and Apple Pay; and staking services, which allows users to stake digital assets in their Exodus wallets. The company offers its products directly through the Exodus Platform, including storing, sending, and receiving digital assets through the wallet functionality. Exodus Movement, Inc. was founded in 2015 and is based in Omaha, Nebraska.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Exodus Movement, Inc reported revenue of $122M in FY2025 versus $95.8M in FY2021, a compound +6.1%/yr. Reported net income was −$11.4M in FY2025.

Growth Quality 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$122M
Latest YoY
+3.4%
Avg. 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.
+33.9%
Avg. 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.
+41.7%
Avg. growth/yr (6Y) 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.
+57.6%
Revenue +6.1%/yr
FY21 $95.8M
FY22 $50.6M
FY23 $56.3M
FY24 $118M
FY25 $122M
Net income
FY21 −$21.9M
FY22 −$23.1M
FY23 $12.8M
FY24 $113M
FY25 −$11.4M

EXOD screens 50% overvalued. Compare with Microsoft Corporation →

Share or link this analysis
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). "Exodus Movement, Inc Fair Value". https://www.fairvalue-calculator.com/stock/EXOD

Peer Group

Software - Infrastructure · 370 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 41 · Below median
Fair Value upside −50% · Below median
Return on assets -6% · Bottom 25%
Net margin (TTM) -28% · Bottom 25%
Operating margin (TTM) -27% · Bottom 25%
Revenue growth -37% · Bottom 25%

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/B 0.73× · Cheaper than 75% of peers
P/S (TTM) 1.66× · Cheaper than median

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 7, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare Exodus Movement, Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is Exodus Movement, Inc (EXOD) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of $2.76 versus a price of $5.49, about −50% (overvalued).
What is the fair value of EXOD?
Our model-based fair value for Exodus Movement, Inc is $2.76 (as of Jul 7, 2026), built from audited fundamentals. The current price is $5.49.
What is the quality score of EXOD?
Exodus Movement, Inc has a Quality Score of 36/100. 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 Exodus Movement, Inc (EXOD)?
Exodus Movement, Inc reported trailing-twelve-month revenue of about $108M (latest available figure, as of Jul 7, 2026).
What is the net profit margin of EXOD?
The net profit margin of Exodus Movement, Inc is about -28.3%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Exodus Movement, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.