EN DE

Xero Limited (XRO) Fair Value & Analysis

Technology · AU · Market cap A$12.7B

XL Xero Limited XRO · AU
PriceA$75.45
Fair ValueA$19.30
Upside-74.4%
Quality36/100
Watch Xero Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/12)
Narrow moat 43/100
Evidence: High Range A$19.30 – A$22.05 Share as image

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 25 days ago

Share price +0.8% over the past month.

Below-average quality, and screening another 74% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$22.05). 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 models converge in a tight band (A$19.30 to A$22.05), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$194.21 A$61.58 Fair Value A$19.30 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range A$61.58 – A$194.21 · fair‑value band A$19.30 – A$22.05 · the A$75.45 price screens above the A$19.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

Xero Limited (XRO) currently trades at A$75.45, while our model-based Fair Value estimate is A$19.30, implying the stock looks roughly 74.4% overvalued today. We read business quality 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: high).

Over the trailing twelve months, Xero Limited generated revenue of A$2.8B at a net margin of 6.1%. Revenue grew 40.8% year over year. It earns a return on equity of 4.4%. Net debt stands at A$1.3B. Fundamentals as of Jul 13, 2026

Our scenario range runs from A$19.30 (bear case) to A$22.05 (bull case); at A$75.45, 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. The share trades about 62% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -74%, XRO screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF A$92.43 A$181.68 A$327.94 80
Residual Income A$22.81 A$22.06 A$18.81 76
Rev-Margin DCF A$48.82 A$76.23 A$134.37 74
All 26 models by family
DCF Models
FCF DCF A$98.16 A$153.42 A$329.39 38
Owner Earnings A$54.78 A$122.35 A$264.21 31
5Y Revenue Exit A$44.91 A$66.72 A$111.56 39
5Y EBITDA Exit A$62.55 A$102.39 A$180.24 41
5Y P/E Exit A$39.93 A$68.07 A$103.17 38
10Y Revenue Exit A$60.18 A$107.46 A$130.47 36
10Y EBITDA Exit A$73.99 A$145.44 A$264.50 37
10Y P/E Exit A$57.48 A$96.73 A$153.72 35
Earnings-Based
Graham-Dodd A$7.06 A$49.20 A$69.05 54
Lynch FV A$25.42 A$36.32 A$47.21 50
PEG = 1.0 A$25.42 A$36.32 A$47.21 46
EPV A$13.28 A$15.19 A$16.86 59
Dividend Discount
Gordon GGM A$0.5700 A$1.20 A$1.90 70
DDM Multi-Stage A$0.5700 A$1.01 A$1.25 61
Multiples
P/E Multiple A$15.56 A$20.75 A$25.94 63
P/S Multiple A$13.23 A$17.64 A$22.05 58
P/B Multiple A$13.23 A$17.64 A$22.05 55
EV/EBIT A$32.48 A$42.71 A$52.94 53
EV/EBITDA A$47.32 A$62.49 A$77.66 54
EV/Revenue A$22.48 A$31.35 A$40.21 43
Asset-Based
NCAV (Graham) A$15.69 A$21.03 A$31.39 50
Growth DCF
Growth DCF A$92.43 A$181.68 A$327.94 80
Rev-Margin DCF A$48.82 A$76.23 A$134.37 74
Economic Profit
Residual Income A$22.81 A$22.06 A$18.81 76
ROIC Compounder A$13.28 A$15.19 A$16.86 72
Growth Earnings
Growth-Adj P/E A$32.76 A$46.80 A$60.83 68

Widest divergence: DCF Models (A$102.39) versus Dividend Discount (A$1.01). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$2.8B
Revenue growth (YoY) +40.8%
Net margin 6.1%
Return on equity 4.4%
Free cash flow A$993M FY2026
Operating margin 11.5%
More key figures
EPS (TTM) A$-0.1600
EPS growth (YoY) +33.9%
Net debt A$1.3B FY2026

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 36/100

Of which business quality 48 · Market factors (momentum, volatility) 25

Profitability 29
Margins and returns on capital today
Quality Growth 24
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 13
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

Xero Limited, together with its subsidiaries, provides online business solutions for small businesses and their advisors in Australia, New Zealand, the United Kingdom, the United States, and internationally. It offers accounting, payroll, payments and other solutions through its Xero platform.

Full company description

Xero Limited, together with its subsidiaries, provides online business solutions for small businesses and their advisors in Australia, New Zealand, the United Kingdom, the United States, and internationally. It offers accounting, payroll, payments and other solutions through its Xero platform. The company also provides Planday, an online employee scheduling software; Hubdoc for bills and receipts; Syft, which creates reports, forecasts, dashboards, and consolidations with AI insights; Melio, a place to pay bills, send invoices, and automate AP/AR workflows; TaxCycle, a tax preparation software for accountants and bookkeepers; and Tickstar, an e-invoicing product. Xero Limited was incorporated in 2006 and is headquartered in Wellington, New Zealand.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Xero Limited reported revenue of A$3.0B in FY2026 versus A$1.1B in FY2022, a compound +27.6%/yr. Reported net income was A$180M in FY2026.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
A$3.0B
Latest YoY
+54.9%
Avg. growth/yr (3Y)
+28.3%
Avg. growth/yr (5Y)
+28.4%
Avg. growth/yr (18Y)
+74.3%
Revenue +27.6%/yr
FY22 A$1.1B
FY23 A$1.4B
FY24 A$1.6B
FY25 A$1.9B
FY26 A$3.0B
Net income
FY22 −A$9.1M
FY23 −A$114M
FY24 A$160M
FY25 A$207M
FY26 A$180M

XRO screens 74% overvalued. Compare with SAP SE →

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). "Xero Limited Fair Value". https://www.fairvalue-calculator.com/stock/XRO

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Software - Application · 709 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 36 · Bottom 25%
Fair Value upside −74% · Bottom 25%
Return on equity (TTM) 4% · Above median
Return on assets 3% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 41% · Top 25%
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/B 1.65× · Cheaper than median
P/S (TTM) 3.27× · Pricier than median
P/FCF 9.1× · Cheaper than median
EV/EBITDA 22.1× · Pricier than median

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 0 · sector 0
FUTURE 100 · sector 37
PAST 18 · sector 13
HEALTH 95 · sector 98
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

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 - Application stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Xero Limited 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 Xero Limited (XRO) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of A$19.30 versus a price of A$75.45, about −74% (overvalued).
What is the fair value of XRO?
Our model-based fair value for Xero Limited is A$19.30 (as of Jul 13, 2026), built from audited fundamentals. The current price is A$75.45.
What is the quality score of XRO?
Xero Limited has a Quality Score of 36/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Xero Limited (XRO)?
Xero Limited reported trailing-twelve-month revenue of about A$2.8B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of XRO?
The net profit margin of Xero Limited is about 6.1%, meaning it keeps roughly 6.1% 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 Xero Limited 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.