XPOF - NYSE

Xponential Fitness, Inc.

XPOF·NYSE

$5.57

-0.54%

Consumer CyclicalLeisure

Xponential Fitness, Inc., through its subsidiaries, operates as a boutique fitness franchisor in the United States and internationally. The company offers fitness and wellness services, including pilates, barre, cycling, stretching, rowing, yoga, boxing, dancing, running, and functional training under the Club Pilates, Pure Barre, CycleBar, StretchLab, Row House, YogaSix, Rumble, AKT, Stride, and BFT brands. As of December 31, 2021, it had 1,556 franchisees operating 1,954 open studios on an adjusted basis. The company was founded in 2017 and is headquartered in Irvine, California.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$207.83M

EPS-1.4700

P/E Ratio-3.79

Earnings Date08/06/2026

xpof

Other Non-Current Liabilities

Last Annual Value

17.30M

3-Year CAGR

-63%

5-Year CAGR

-28%

10-Year CAGR

-10%

Adjust for Inflation

Xponential Fitness, Inc. Competitors Analysis of Other Non-Current Liabilities

XPOF · NYSE

Company	Other Non-Current Liabilities	CAGR 3Y	CAGR 5Y	CAGR 10Y
Xponential Fitness, Inc. NYSE:XPOF	17.30M	-1.0%	-21.9%	N/A
1-800-FLOWERS.COM, Inc. NASDAQ:FLWS	41.86M	19.6%	9.5%	N/A
Aptera Motors Corp. NASDAQ:SEV	0.00	N/A	N/A	N/A
Funko, Inc. NASDAQ:FNKO	4.58M	-3.4%	-43.4%	2.9%
JAKKS Pacific, Inc. NASDAQ:JAKK	-34.17M	N/A	N/A	N/A
Denny's Corporation NASDAQ:DENN	33.31M	-4.7%	-19.1%	-2.2%
WW International, Inc. NASDAQ:WW	771.00K	-63.4%	-19.1%	N/A
Fossil Group, Inc. NASDAQ:FOSL	21.82M	-17.2%	-15.7%	-13.3%
RCI Hospitality Holdings, Inc. NASDAQ:RICK	8.26M	186.3%	88.2%	32.8%
ChargePoint Holdings, Inc. NYSE:CHPT	3.98M	56.8%	-44.7%	N/A
Twin Hospitality Group NASDAQ:TWNP	12.57M	-17.6%	N/A	N/A

Xponential Fitness, Inc. Fair Value Envelope

XPOF · NYSE

Our analysis suggests that XPOF has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.57, this represents a potential HIDDEN relative to our calculated worth for Xponential Fitness, Inc..

HIDDEN

Intrinsic Value

Current Price: $5.57

Related Guides

Blog Categories

Continue your XPOF research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

Start with context, operating signals, and key market metrics.

Value Model

Stress test fair value across bear, base, and bull assumptions.

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.