EN DE

Xplus S.A (XPL) Fair Value & Analysis

Technology · PL · Market cap 228M PLN

XS Xplus S.A XPL · WAR
Price3.03 PLN
Fair Value2.44 PLN
Upside-19.5%
Quality80/100
Watch Xplus S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 16.0% net margin
Low debt · generates free cash flow
Ranks above peers (12/14)
Wide moat 74/100
Evidence: High Range 1.83 PLN – 3.05 PLN Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 22 days ago

Share price −5.3% over the past month.

A strong business, but screening 19% overvalued on our models.

What matters now

  • A high-quality business (quality 80/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • Our model range runs from 1.83 PLN (bear) to 3.05 PLN (bull), base 2.44 PLN. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 80/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4.35 PLN 1.20 PLN Fair Value 2.44 PLN Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 1.20 PLN – 4.35 PLN · fair‑value band 1.83 PLN – 3.05 PLN · the 3.03 PLN price screens above the 2.44 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Xplus S.A (XPL) currently trades at 3.03 PLN, while our model-based Fair Value estimate is 2.44 PLN, implying the stock looks roughly 19.5% overvalued today. The Quality Score stands at 80/100 (high 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: high).

Over the trailing twelve months, Xplus S.A generated revenue of 59.9M PLN at a net margin of 16.0%. Revenue grew 10.8% year over year. It earns a return on equity of 40.1%. The balance sheet holds a net cash position of 19.2M PLN. Fundamentals as of Jul 19, 2026

Our scenario range runs from 1.83 PLN (bear case) to 3.05 PLN (bull case); at 3.03 PLN, the current price sits within 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 24% below its 52-week high and 59% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -19%, XPL 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
Growth DCF 1.94 PLN 2.79 PLN 3.92 PLN 80
Residual Income 0.5700 PLN 0.7000 PLN 2.13 PLN 76
Rev-Margin DCF 1.70 PLN 2.58 PLN 3.71 PLN 74
All 26 models by family
DCF Models
FCF DCF 1.97 PLN 2.96 PLN 4.37 PLN 38
Owner Earnings 1.48 PLN 2.18 PLN 3.18 PLN 31
5Y Revenue Exit 1.70 PLN 2.58 PLN 3.76 PLN 39
5Y EBITDA Exit 1.94 PLN 3.08 PLN 4.49 PLN 41
5Y P/E Exit 1.95 PLN 3.11 PLN 4.41 PLN 38
10Y Revenue Exit 1.76 PLN 2.56 PLN 3.73 PLN 36
10Y EBITDA Exit 1.92 PLN 2.87 PLN 4.25 PLN 37
10Y P/E Exit 1.93 PLN 2.88 PLN 4.19 PLN 35
Earnings-Based
Graham-Dodd 0.8300 PLN 3.82 PLN 5.25 PLN 54
Lynch FV 1.01 PLN 1.44 PLN 1.87 PLN 50
PEG = 1.0 1.01 PLN 1.44 PLN 1.87 PLN 46
EPV 1.18 PLN 1.29 PLN 1.37 PLN 59
Dividend Discount
Gordon GGM 0.6300 PLN 1.05 PLN 1.36 PLN 70
DDM Multi-Stage 0.6300 PLN 1.00 PLN 1.13 PLN 61
Multiples
P/E Multiple 1.83 PLN 2.44 PLN 3.05 PLN 63
P/S Multiple 1.55 PLN 2.07 PLN 2.59 PLN 58
P/B Multiple 0.7300 PLN 0.9800 PLN 1.22 PLN 55
EV/EBIT 2.16 PLN 2.78 PLN 3.41 PLN 53
EV/EBITDA 2.09 PLN 2.69 PLN 3.29 PLN 54
EV/Revenue 1.55 PLN 2.09 PLN 2.63 PLN 43
Asset-Based
NCAV (Graham) 0.1600 PLN 0.2200 PLN 0.3300 PLN 50
Growth DCF
Growth DCF 1.94 PLN 2.79 PLN 3.92 PLN 80
Rev-Margin DCF 1.70 PLN 2.58 PLN 3.71 PLN 74
Economic Profit
Residual Income 0.5700 PLN 0.7000 PLN 2.13 PLN 76
ROIC Compounder 1.19 PLN 1.32 PLN 1.42 PLN 72
Growth Earnings
Growth-Adj P/E 1.57 PLN 2.24 PLN 2.91 PLN 68

Widest divergence: DCF Models (2.87 PLN) versus Asset-Based (0.2200 PLN). Highest evidence: Growth DCF (80).

Notify me when XPL reaches fair value

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

Key figures & financial health

Revenue (TTM) 59.9M PLN
Revenue growth (YoY) +10.8%
Net margin 16.0%
Return on equity 40.1%
Free cash flow 12.6M PLN FY2025
P/E ratio 23.4
More key figures
Operating margin 17.8%
EPS (TTM) 0.1400 PLN
EPS growth (YoY) +63.2%
Net cash 19.2M PLN FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 80/100

Of which business quality 81 · Market factors (momentum, volatility) 56

Profitability 92
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 44
Distance to the 52-week high (market factor)
Net Issuance 76
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

Xplus S.A. offers IT software solutions in Poland, European Union, and internationally. The company offers XPLUS- Testing , an autonomous regression testing for dynamics 365; XPLUS- User Security Governance, a full audit readiness, license control, and scalable role management for Dynamics 365; XPLUS- Discovery, a full visibility and control over what …

Full company description

Xplus S.A. offers IT software solutions in Poland, European Union, and internationally. The company offers XPLUS- Testing , an autonomous regression testing for dynamics 365; XPLUS- User Security Governance, a full audit readiness, license control, and scalable role management for Dynamics 365; XPLUS- Discovery, a full visibility and control over what happens inside Dynamics 365. It also provides compliance and risk reduction solutions such as auditing and compliance, cost and license optimization, GDPR compliance, anti-fraud, error detection, and monitoring; quality and testing solutions include performance testing, regression testing, automated testing for D365 business central, and testing lite; and operational confidence solutions such as AI-powered observability, business process mining, performance monitoring, polish localization. The company was founded in 2002 and is based in Warsaw, Poland. Xplus S.A. is a subsidiary of FCBSL Spolka Z Ograniczona Odpowiedzialnoscia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xplus S.A reported revenue of 58.4M PLN in FY2025 versus 51.7M PLN in FY2021, a compound +3.1%/yr. Reported net income was 8.5M PLN in FY2025, compounding −2.7%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
58.4M PLN
Latest YoY
−2.9%
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.
−0.8%
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.
+8.5%
Avg. growth/yr (9Y) 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.
+12.0%
Revenue +3.1%/yr
FY21 51.7M PLN
FY22 59.7M PLN
FY23 52.2M PLN
FY24 60.1M PLN
FY25 58.4M PLN
Net income −2.7%/yr
FY21 9.5M PLN
FY22 6.7M PLN
FY23 −4.3M PLN
FY24 6.4M PLN
FY25 8.5M PLN

XPL screens 19% 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). "Xplus S.A Fair Value". https://www.fairvalue-calculator.com/stock/XPL

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 80 · Top 25%
Fair Value upside −20% · Above median
Return on equity (TTM) 40% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 11% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 23.4× · Cheaper than median
P/B 2.69× · Pricier than median
P/S (TTM) 1.02× · Cheaper than median
P/FCF 4.9× · Cheaper than median
EV/EBITDA 5.5× · Cheaper than 75% of peers

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.

VALUE 7 · sector 0
FUTURE 54 · sector 46
PAST 100 · sector 15
HEALTH 100 · sector 98
DIVIDEND 0 · sector 28

Insider activity: 40/100

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

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 19, 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 Xplus S.A 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 Xplus S.A (XPL) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 2.44 PLN versus a price of 3.03 PLN, about −19% (overvalued).
What is the fair value of XPL?
Our model-based fair value for Xplus S.A is 2.44 PLN (as of Jul 19, 2026), built from audited fundamentals. The current price is 3.03 PLN.
What is the quality score of XPL?
Xplus S.A has a Quality Score of 80/100. 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 Xplus S.A (XPL)?
Xplus S.A reported trailing-twelve-month revenue of about 59.9M PLN (latest available figure, as of Jul 19, 2026).
What is the net profit margin of XPL?
The net profit margin of Xplus S.A is about 16.0%, meaning it keeps roughly 16.0% of revenue as net income. 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 Xplus S.A 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.