XPOF - NYSE

Xponential Fitness, Inc.

XPOF·NYSE

$5.66

+1.1%

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$211.19M

EPS-1.4700

P/E Ratio-3.85

Earnings Date08/06/2026

xpof

Stock Based Compensation

Last Annual Value

12.91M

3-Year CAGR

-24%

5-Year CAGR

49%

10-Year CAGR

21%

Adjust for Inflation

Xponential Fitness, Inc. Competitors Analysis of Stock Based Compensation

XPOF · NYSE

Company	Stock Based Compensation	CAGR 3Y	CAGR 5Y	CAGR 10Y
Xponential Fitness, Inc. NYSE:XPOF	12.91M	-10.5%	5.9%	N/A
1-800-FLOWERS.COM, Inc. NASDAQ:FLWS	11.89M	12.6%	1.9%	N/A
Aptera Motors Corp. NASDAQ:SEV	0.00	N/A	N/A	N/A
Funko, Inc. NASDAQ:FNKO	11.54M	3.1%	-2.4%	17.2%
JAKKS Pacific, Inc. NASDAQ:JAKK	0.00	N/A	N/A	N/A
Denny's Corporation NASDAQ:DENN	10.68M	6.3%	-4.7%	3.4%
WW International, Inc. NASDAQ:WW	4.64M	-32.7%	-26.3%	N/A
Fossil Group, Inc. NASDAQ:FOSL	2.32M	-25.9%	-24.6%	-22.9%
RCI Hospitality Holdings, Inc. NASDAQ:RICK	1.37M	-19.0%	N/A	14.3%
BARK, Inc. NYSE:BARK	12.73M	-4.9%	14.3%	N/A
ChargePoint Holdings, Inc. NYSE:CHPT	64.69M	-11.5%	67.2%	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 $5.66, this represents a potential HIDDEN relative to our calculated worth for Xponential Fitness, Inc..

HIDDEN

Intrinsic Value

Current Price: $5.66

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.