Xometry, Inc.

Xometry, Inc.

XMTRยทNASDAQ

$82.25

-0.18%
IndustrialsIndustrial - Machinery

Xometry, Inc. operates a marketplace that enables buyers to source manufactured parts and assemblies in the United States and internationally. It provides CNC machining, milling, and turning services; sheet, laser, waterjet, and plasma cutting services; and sheet metal forming services. The company also offers 3D printing services, such as carbon digital light synthesis, fused deposition modeling, HP multi jet fusion, PolyJet, selective laser sintering, stereolithography, metal 3D printing service, direct metal laser sintering, and metal binder jetting; and injection molding services, including plastic injection, over, insert, and prototype molding, as well as bridge and production tooling. In addition, it provides other services comprising urethane and die casting, vapor smoothing, finishing, rapid prototyping, high- volume production, and assembly services. The company offers its products under the Allied Machine & Engineering, Brubaker, HTC, OSG, Kyocera, Mitsubishi Materials, SOWA, Viking Drill & Tool, Dauphin, and Sandvik brands. It serves aerospace and defense, automotive, consumer products, product designers, education, electronic and semiconductors, energy, hardware startups, industrial, medical and dental, robotics, and supply chain and purchasing industries. The company was formerly known as NextLine Manufacturing Corp. and changed its name to Xometry, Inc. in June 2015. Xometry, Inc. was incorporated in 2013 and is headquartered in Derwood, Maryland.

At a Glance

Live Snapshot
Market Cap$4.20B
EPS-1.2200
P/E Ratio-67.42
Earnings Date08/04/2026
Xometry, Inc.

Xometry, Inc. Fair Value Envelope

XMTR ยท NASDAQ

Our analysis suggests that XMTR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $82.25, this represents a potential HIDDEN relative to our calculated worth for Xometry, Inc..

Intrinsic Value
Current Price: $82.25

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$6.1M
+ Cash & Equivalents$15.0M
Firm Value$21.1M
- Debt$349.3M
Equity Value-$328.2M
/ Shares Outstanding49,772,345B
DCF Value-$7
OVERVALUED BY 108%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$7.8M
$10.0M
$12.8M
$16.4M
$20.9M
$26.8M
$34.3M
$44.0M
$56.3M
$72.1M
Maintenance CapEx
-$7.7M
-$9.9M
-$12.7M
-$16.2M
-$20.8M
-$26.6M
-$34.0M
-$43.6M
-$55.8M
-$71.5M
Owner Earnings
$64.0K
$82.0K
$104.9K
$134.4K
$172.0K
$220.3K
$282.0K
$361.1K
$462.4K
$592.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$59.3K
$70.3K
$83.3K
$98.8K
$117.1K
$138.8K
$164.6K
$195.1K
$231.3K
$274.2K
Terminal Value represents 76.5% of Enterprise Value