image
Industrials - Agricultural - Machinery - NASDAQ - US
$ 3.1354
-1.6 %
$ 26.1 M
Market Cap
-0.5
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one XOS stock under the worst case scenario is HIDDEN Compared to the current market price of 3.14 USD, Xos, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one XOS stock under the base case scenario is HIDDEN Compared to the current market price of 3.14 USD, Xos, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one XOS stock under the best case scenario is HIDDEN Compared to the current market price of 3.14 USD, Xos, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart XOS

image
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.515 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
56 M REVENUE
25.69%
-45.9 M OPERATING INCOME
29.39%
-50.2 M NET INCOME
33.86%
-48.8 M OPERATING CASH FLOW
-24.20%
51.2 M INVESTING CASH FLOW
1.08%
-3.02 M FINANCING CASH FLOW
92.12%
5.88 M REVENUE
-48.76%
-9.27 M OPERATING INCOME
36.39%
-10.2 M NET INCOME
46.34%
-4.76 M OPERATING CASH FLOW
-144.21%
0 INVESTING CASH FLOW
0.00%
-1.48 M FINANCING CASH FLOW
0.40%
Balance Sheet Xos, Inc.
image
Current Assets 82.3 M
Cash & Short-Term Investments 11 M
Receivables 29.2 M
Other Current Assets 42.1 M
Non-Current Assets 16 M
Long-Term Investments 0
PP&E 9.3 M
Other Non-Current Assets 6.73 M
11.18 %29.73 %42.79 %9.46 %6.84 %Total Assets$98.3m
Current Liabilities 46.7 M
Accounts Payable 8.93 M
Short-Term Debt 25.7 M
Other Current Liabilities 12 M
Non-Current Liabilities 18.1 M
Long-Term Debt 17.3 M
Other Non-Current Liabilities 756 K
13.80 %39.72 %18.59 %26.73 %Total Liabilities$64.7m
EFFICIENCY
Earnings Waterfall Xos, Inc.
image
Revenue 56 M
Cost Of Revenue 52 M
Gross Profit 3.96 M
Operating Expenses 49.8 M
Operating Income -45.9 M
Other Expenses 4.28 M
Net Income -50.2 M
60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)56m(52m)4m(50m)(46m)(4m)(50m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
7.09% GROSS MARGIN
7.09%
-81.97% OPERATING MARGIN
-81.97%
-89.63% NET MARGIN
-89.63%
-149.24% ROE
-149.24%
-51.01% ROA
-51.01%
-59.33% ROIC
-59.33%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Xos, Inc.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)(160m)(160m)20192019202020202021202120222022202320232024202420252025
Net Income -50.2 M
Depreciation & Amortization 5.14 M
Capital Expenditures -304 K
Stock-Based Compensation 7.71 M
Change in Working Capital -22.6 M
Others -7.14 M
Free Cash Flow -49.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Xos, Inc.
image
Wall Street analysts predict an average 1-year price target for XOS of $10.7 , with forecasts ranging from a low of $2.4 to a high of $17 .
XOS Lowest Price Target Wall Street Target
2.4 USD -23.45%
XOS Average Price Target Wall Street Target
10.7 USD 240.63%
XOS Highest Price Target Wall Street Target
17 USD 442.20%
Price
Max Price Target
Min Price Target
Average Price Target
1818161614141212101088664422Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Xos, Inc.
image
Sold
0-3 MONTHS
15.8 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
109 K USD 2
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Xos, Inc. (XOSWW) Q1 2025 Earnings Call Transcript Xos, Inc. (NASDAQ:XOSWW ) Q1 2025 Earnings Conference Call May 14, 2025 4:30 PM ET Company Participants David Zlotchew - General Counsel Dakota Semler - CEO Giordano Sordoni - COO Liana Pogosyan - Acting-CFO Conference Call Participants Craig Irwin - ROTH Capital Partners Operator Good day, and welcome to the Xos Inc. First Quarter 2025 Earnings Call. All participants will be in a listen-only mode for the duration of the call [Operator Instructions]. seekingalpha.com - 1 month ago
Xos, Inc. (XOS) Reports Q1 Loss, Misses Revenue Estimates Xos, Inc. (XOS) came out with a quarterly loss of $1.26 per share versus the Zacks Consensus Estimate of a loss of $1.09. This compares to loss of $1.80 per share a year ago. zacks.com - 1 month ago
All You Need to Know About Xos (XOS) Rating Upgrade to Buy Xos (XOS) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #2 (Buy). zacks.com - 2 months ago
Are Auto-Tires-Trucks Stocks Lagging China Yuchai International (CYD) This Year? Here is how China Yuchai (CYD) and Xos, Inc. (XOS) have performed compared to their sector so far this year. zacks.com - 2 months ago
Xos, Inc. (XOS) Q4 2024 Earnings Call Transcript Xos, Inc. (NASDAQ:XOS ) Q4 2024 Earnings Conference Call March 28, 2025 4:30 PM ET Company Participants David Zlotchew - General Counsel Dakota Semler - CEO Giordano Sordoni - COO Liana Pogosyan - Acting CFO Conference Call Participants Craig Irwin - ROTH Capital Partners Mike Shlisky - D.A. Davidson Edward Jackson - Northland Securities Operator Good day, and welcome to the Xos Fourth Quarter 2024 Earnings Conference Call. seekingalpha.com - 2 months ago
Xos, Inc. (XOS) Reports Q4 Loss, Misses Revenue Estimates Xos, Inc. (XOS) came out with a quarterly loss of $2.36 per share versus the Zacks Consensus Estimate of a loss of $1.13. This compares to loss of $2.33 per share a year ago. zacks.com - 2 months ago
Xos Shares Rise 12% After Company Reports 4Q Financial Results Shares of electric-vehicle maker Xos were trading higher in the after-hours market following the release of fourth-quarter financial results and 2025 guidance. marketwatch.com - 2 months ago
Xos, Inc. Reports Record-Breaking 2024 with Growing Unit Deliveries and Highest-Ever Gross Profit Achieved $3.3 million of net cash provided by operating activities, and our first quarter of positive Free Cash Flow of $3.3 million Achieved positive gross margins of approximately 7% and approximately 18% non-GAAP gross margins, for the full year 2024 Exceeded 25% revenue growth year-over-year from 2023 to 2024 LOS ANGELES, March 28, 2025 (GLOBE NEWSWIRE) -- Xos, Inc. (NASDAQ: XOS) (“Xos” or the “Company”), a leading electric truck manufacturer and fleet services provider, today reported financial results for the fourth quarter and year ended December 31, 2024. Fourth Quarter and Full Year 2024 Highlights: 2024 revenue increased to $56.0 million, up from $44.5 million in 2023 Delivered 297 units, up from 283 units in 2023 Improved GAAP gross margins from a negative 2.9% in 2023 to positive 7.1% in 2024 and non-GAAP gross margins (adjusted for physical inventory write-offs and reserves) from negative 5.2% in 2023 to positive 18% in 2024. globenewswire.com - 2 months ago
Xos, Inc. Announces Fourth Quarter 2024 Earnings Release Date and Conference Call LOS ANGELES, Feb. 26, 2025 (GLOBE NEWSWIRE) -- Xos, Inc. (NASDAQ: XOS), a leading electric truck manufacturer and fleet services provider, announced it is scheduling the release of its fourth quarter 2024 operating results on Friday, March 28, 2025 after the close of the U.S. financial markets. Management will host a conference call to discuss these financial results at 4:30 p.m. globenewswire.com - 3 months ago
Xos, Inc. Announces Major Milestone: Xos Hub Listed on Federal GSA Schedule LOS ANGELES, Feb. 19, 2025 (GLOBE NEWSWIRE) -- Xos, Inc. (NASDAQ: XOS), a leading provider of fleet electrification and energy solutions, is thrilled to announce that its innovative Xos Hub™ has been officially added to the General Services Administration (GSA) Schedule. This milestone makes it easier than ever for federal agencies and authorized customers to quickly and efficiently procure the Xos Hub, a state-of-the-art mobile energy storage system and DC fast charger. globenewswire.com - 3 months ago
Xos, Inc. Powers Crown Linen Service, Inc.'s Energy Initiatives with Battery-Electric Stepvans LOS ANGELES, Nov. 22, 2024 (GLOBE NEWSWIRE) -- Xos, Inc. (NASDAQ: XOS), a leader in the electrification of fleets, is excited to announce a purchase order from Crown Linen Service, Inc., a leading provider of linen and uniform rental services. Crown Linen has ordered two fully electric 22' stepvans, reflecting its commitment to sustainability and reducing its environmental impact. globenewswire.com - 6 months ago
Xos, Inc. (XOS) Q3 2024 Earnings Call Transcript Xos, Inc. (NASDAQ:XOS ) Q3 2024 Earnings Conference Call November 13, 2024 4:30 PM ET Company Participants Christen Romero - General Counsel Dakota Semler - CEO Giordano Sordoni - COO Liana Pogosyan - Acting CFO Conference Call Participants Craig Irwin - ROTH Capital Partners Edward Jackson - Northland Securities Operator Good day and welcome to Xos Third Quarter 2024 Earnings Conference Call. All participants will be in a listen-only mode. seekingalpha.com - 7 months ago
8. Profile Summary

Xos, Inc. XOS

image
COUNTRY US
INDUSTRY Agricultural - Machinery
MARKET CAP $ 26.1 M
Dividend Yield 0.00%
Description Xos, Inc., a mobility solutions company, manufactures and sells battery-electric commercial vehicles. It offers a range of services to facilitate the transition of fleets to electric vehicles, including charging infrastructure, vehicle maintenance, financing, and service. The company was founded in 2020 and is headquartered in Los Angeles, California.
Contact 3550 Tyburn Street, Los Angeles, CA, 90065 https://www.xostrucks.com
IPO Date Dec. 8, 2020
Employees 109
Officers Mr. Dakota Semler Co-Founder, Chief Executive Officer & Chairman Mr. Giordano Sordoni Co-Founder, Chief Operating Officer & Director Ms. Liana Pogosyan Acting Chief Financial Officer & Vice President of Finance Mr. David M. Zlotchew J.D. General Counsel & Secretary Mr. Steve Ivsan Head of Program Management