Xtep International Holdings Ltd (XTEPY) fair value: what the stock is really worth
As of Oct 21, 2026: fair value (intrinsic value) of Xtep International Holdings Ltd stock $116, price $46.02, upside +152.5%, quality 52 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 22, 2026.
How to read this chart
60‑month range $18.32 – $158.27 · fair‑value band $72.83 – $171.06 · the $46.02 price screens below the $116.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 22, 2026.
Follow Xtep International Holdings Ltd ADR in your weekly email
Every Wednesday you see whether Xtep International Holdings Ltd ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Xtep International Holdings Limited, together with its subsidiaries, designs, develops, manufactures, markets, and sells footwear, apparel, and accessories for adults and children in Mainland China. It operates through two segments, Mass Market and Professional Sports.
Show moreShow less
The company sells its products under the Xtep, Saucony, and Merrell brands. It sells its products through online channels and stores in the Asia-Pacific, Europe, the Middle East, and Africa regions.
Xtep International Holdings Limited was founded in 1987 and is headquartered in Xiamen, the People's Republic of China.
Stock analysis
Xtep International Holdings Ltd (XTEPY) currently trades at $46.02, while our model-based Fair Value estimate is $116.18, implying the stock looks roughly 60.4% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $131.88 per share, and 24 of the 26 models we run sit above the $46.02 price.
Bear case: the Asset-Based group reads lowest at $29.81, and 2 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $72.83 (bear) to $171.06 (bull), the price of $46.02 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Xtep International Holdings Ltd ADR reported revenue of 13.8B CNY in FY2025 versus 10.0B CNY in FY2021, a compound +8.3%/yr. Reported net income was 1.3B CNY in FY2025, compounding +10.1%/yr from FY2021.
Key figures
Market cap $1.4B Small · P/E ratio 7.1 · P/S ratio 0.69 · EPS (TTM) $6.51 · Dividend yield 7.7% · Net margin 9.7% · Return on equity 12.3% · Return on assets (EBIT) 9.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −11% fair-value upside, at 152%, XTEPY screens cheaper than that median.
Fair Value models
Bear$72.83Fair Value $116.18Bull$171.06
Price $46.02 · Upside +152.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($5.10 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.1%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.0%
Start year 2020 (pandemic). Over 10 years: +10.0% a year
Revenue growth 18 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+13.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+16.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.5%
Dividend (yield on the price)7.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.8.5% vs 6.7%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.11% → 11%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−0.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −1.9% a year for the price and +1.9% for the forecasts.
Compare Xtep International Holdings Ltd ADR with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Apparel Retail · 99 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+152.5% · Top 25%
Profitability
Return on equity (12 months)12.3% · Above median
Return on assets7.9% · Above median
Net margin (12 months)9.0% · Above median
Operating margin (12 months)16.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−0.6% · Below median
Dividend yield (12 months)7.7% · Top 25%
Balance sheet
Debt / equity0.11× · Above median
Valuation Multiplesvs Apparel Retail median · lower = cheaper
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). "Xtep International Holdings Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/XTEPY
Frequently asked questions
Is Xtep International Holdings Ltd (XTEPY) overvalued or undervalued?
As of Oct 22, 2026, our model estimates a fair value of $116.18 versus a price of $46.02, about +152% upside (undervalued).
What is the fair value of XTEPY?
Our model-based fair value for Xtep International Holdings Ltd ADR is $116.18 (as of Oct 22, 2026), built from audited fundamentals. The current price: $46.02.
What is the quality score of XTEPY?
Xtep International Holdings Ltd ADR has a Quality Score of 52/100. 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 price target for Xtep International Holdings Ltd (XTEPY)?
Our model-based price target is the fair value of $116.18 (as of Oct 22, 2026) from 26 valuation models. Cautious scenario $72.83, optimistic scenario $171.06. It is a calculation from audited fundamentals, not an analyst target.
What is the Xtep International Holdings Ltd ADR stock forecast for 2026?
Our models put fair value at $116.18, about +152% upside versus a price of $46.02 (undervalued). Cautious scenario $72.83, optimistic scenario $171.06. The calculation is refreshed regularly with new filings.
What is the revenue of Xtep International Holdings Ltd (XTEPY)?
Xtep International Holdings Ltd ADR reported trailing-twelve-month revenue of about 14.1B CNY (latest available figure, as of Oct 22, 2026).
Does Xtep International Holdings Ltd ADR pay a dividend?
Xtep International Holdings Ltd ADR currently shows a dividend yield of 7.66% relative to its recent price (as of Oct 22, 2026).
What growth is priced into Xtep International Holdings Ltd (XTEPY)?
For today's price to be fair in a discounted-cash-flow model, Xtep International Holdings Ltd ADR would have to grow free cash flow by -0.2 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.0 % per year. As of Oct 22, 2026.
What discount rate (WACC) does the fair value of XTEPY use?
Our models discount Xtep International Holdings Ltd ADR at 10.2 %: a base by market capitalisation (small), damped by beta 0.64, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Xtep International Holdings Ltd ADR that is -0.2 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Xtep International Holdings Ltd (XTEPY) delivered so far?
Over the past 5 years revenue at Xtep International Holdings Ltd ADR grew +11.0 % a year. The price currently implies -0.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Xtep International Holdings Ltd (XTEPY) growing?
The median revenue growth in the sector is +4.3 % a year. That is the yardstick for the growth priced into Xtep International Holdings Ltd ADR (-0.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Xtep International Holdings Ltd (XTEPY)?
The free-cash-flow yield on the price is 7.44 %: that much free cash flow Xtep International Holdings Ltd ADR produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Xtep International Holdings Ltd (XTEPY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xtep International Holdings Ltd ADR it is $116.18 per share (as of Oct 22, 2026), against a price of $46.02. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Xtep International Holdings Ltd ADR stock overvalued or undervalued in 2026?
As of Oct 22, 2026, XTEPY trades below its calculated fair value: price $46.02, fair value $116.18, a gap of about +152% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of XTEPY?
No. The price is what the market pays today ($46.02); the fair value is what the company's own numbers justify ($116.18). For Xtep International Holdings Ltd ADR the two are $70.17 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xtep International Holdings Ltd ADR worth?
The market values Xtep International Holdings Ltd ADR at about $1.4B (market capitalisation, as of Oct 22, 2026). Per share that is $46.02; our models calculate a fair value of $116.18 per share.
What do the bullish and bearish scenarios say about XTEPY?
Our models span a range for Xtep International Holdings Ltd ADR: cautious scenario $72.83, base $116.18, optimistic $171.06 per share (as of Oct 22, 2026, price $46.02). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of XTEPY?
Xtep International Holdings Ltd ADR trades at a price-to-earnings ratio of 7.1 (as of Oct 22, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $116.18 is built from several models across several years. Other multiples: P/B 0.9, P/S 0.7, EV/EBITDA 3.5.
How solid is the balance sheet of Xtep International Holdings Ltd (XTEPY)?
Balance-sheet figures for Xtep International Holdings Ltd ADR (as of Oct 22, 2026): return on equity 12.3%, debt of 0.11 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is XTEPY from its 52-week high?
Xtep International Holdings Ltd ADR trades at $46.02, about 39% below its 52-week high of $75.23 and 11% above the low of $41.51 (as of Oct 21, 2026). Distance from the high says nothing about value: that is what the fair value of $116.18 is for.
Which stocks are comparable to Xtep International Holdings Ltd ADR?
From the same area (Consumer Cyclical) we also value Industria de Diseño Textil, S.A, The TJX Companies, Inc, Fast Retailing Co, Ross Stores, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Xtep International Holdings Ltd ADR stock attractive at the current price?
The data as of Oct 22, 2026: price $46.02, calculated fair value $116.18 (+152%), Quality Score 52/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of XTEPY calculated?
We run Xtep International Holdings Ltd ADR through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $116.18, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 12.3 % above its aggregate fair value. Xtep International Holdings Ltd ADR currently trades 60 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Xtep International Holdings Ltd (XTEPY)?
The closing price on Oct 21, 2026 was $46.02. Our model-based fair value is $116.18, about +152% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xtep International Holdings Ltd ADR right now?
The price is below even our cautious bear case ($72.83). The market is more pessimistic than our downside scenario. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($72.83 to $171.06) leaves room in how you read the outcome.
Where does the earnings growth of Xtep International Holdings Ltd (XTEPY) come from?
Earnings per share at Xtep International Holdings Ltd ADR grew +6.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.9 %, EBIT margin −3.9 %, tax rate +0.5 %, residual (interest, one-offs) +1.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Xtep International Holdings Ltd ADR
How large is the market capitalisation of Xtep International Holdings Ltd (XTEPY)?
The market capitalisation of Xtep International Holdings Ltd ADR is $1.4B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Xtep International Holdings Ltd (XTEPY)?
The price-to-sales ratio of Xtep International Holdings Ltd ADR is 0.69 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Xtep International Holdings Ltd (XTEPY)?
Earnings per share at Xtep International Holdings Ltd ADR are $6.51 (price ÷ EPS = P/E 7.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Xtep International Holdings Ltd (XTEPY)?
The dividend yield of Xtep International Holdings Ltd ADR is 7.7% (payout 54.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Xtep International Holdings Ltd (XTEPY)?
The net margin of Xtep International Holdings Ltd ADR is 9.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Xtep International Holdings Ltd (XTEPY)?
The return on equity (ROE) of Xtep International Holdings Ltd ADR is 12.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Xtep International Holdings Ltd (XTEPY)?
On an EBIT basis the return on assets of Xtep International Holdings Ltd ADR is 9.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Xtep International Holdings Ltd (XTEPY)?
The operating margin of Xtep International Holdings Ltd ADR is 16.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Xtep International Holdings Ltd (XTEPY)?
Revenue at Xtep International Holdings Ltd ADR is growing −0.6% versus a year earlier (3y avg +2.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Xtep International Holdings Ltd (XTEPY)?
Earnings per share at Xtep International Holdings Ltd ADR are growing −14.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Xtep International Holdings Ltd (XTEPY) hold?
Xtep International Holdings Ltd ADR holds more cash than debt, 923M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Xtep International Holdings Ltd ADR in the live analysis
One click puts Xtep International Holdings Ltd ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 22, 2026