image
XWELL, Inc. XWEL
Consumer Cyclical - Personal Products & Services - NASDAQ - US
Watchlist
$ 1.175
4.37 %
$ 6.18 M
Market Cap
-0.26
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one XWEL stock under the worst case scenario is HIDDEN Compared to the current market price of 1.18 USD, XWELL, Inc. is HIDDEN

XWEL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one XWEL stock under the base case scenario is HIDDEN Compared to the current market price of 1.18 USD, XWELL, Inc. is HIDDEN

XWEL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one XWEL stock under the best case scenario is HIDDEN Compared to the current market price of 1.18 USD, XWELL, Inc. is HIDDEN

XWEL Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart XWEL

image
1M 26%
6M -6%
1Y -92%
3Y -1347%
5Y -5789%
All
$1.3$1.3$1.2$1.2$1.1$1.1$1.0$1.0$0.9$0.9$0.8$0.8$0.7$0.7Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
33.9 M REVENUE
12.58%
Growth Rates
1Year 12.58%
3Years -22.82%
5Years -6.92%
7Years -5.08%
10Years 37.29%
69 K OPERATING INCOME
100.24%
Growth Rates
1Year 100.24%
3Years -77.26%
5Years 14.95%
7Years 10.45%
10Years 7.18%
-16.5 M NET INCOME
40.56%
Growth Rates
1Year 40.56%
3Years -88.52%
5Years 4.29%
7Years -0.33%
10Years 17.26%
-11 M OPERATING CASH FLOW
31.54%
Growth Rates
1Year 31.54%
3Years -19.43%
5Years -149.86%
7Years 1.43%
10Years 9.04%
5.9 M INVESTING CASH FLOW
4.34%
Growth Rates
1Year 4.34%
3Years 43.34%
5Years 35.64%
7Years 17.50%
10Years 15.50%
1.36 M FINANCING CASH FLOW
16887.50%
Growth Rates
1Year 16887.50%
3Years -40.18%
5Years 3.13%
7Years -19.28%
10Years -20.49%
7.02 M REVENUE
-5.95%
Growth Rates
1Year 12.58%
3Years -22.82%
5Years -6.92%
7Years -5.08%
10Years 37.29%
-3.16 M OPERATING INCOME
58.81%
Growth Rates
1Year 100.24%
3Years -77.26%
5Years 14.95%
7Years 10.45%
10Years 7.18%
-4.59 M NET INCOME
39.59%
Growth Rates
1Year 40.56%
3Years -88.52%
5Years 4.29%
7Years -0.33%
10Years 17.26%
-4.18 M OPERATING CASH FLOW
-20.61%
Growth Rates
1Year 31.54%
3Years -19.43%
5Years -149.86%
7Years 1.43%
10Years 9.04%
-470 K INVESTING CASH FLOW
-12.69%
Growth Rates
1Year 4.34%
3Years 43.34%
5Years 35.64%
7Years 17.50%
10Years 15.50%
3.74 M FINANCING CASH FLOW
0.00%
Growth Rates
1Year 16887.50%
3Years -40.18%
5Years 3.13%
7Years -19.28%
10Years -20.49%
Balance Sheet XWELL, Inc.
image
Current Assets 15.3 M
Cash & Short-Term Investments 11.8 M
Receivables 1.79 M
Other Current Assets 1.75 M
Non-Current Assets 10 M
Long-Term Investments 85 K
PP&E 5.22 M
Other Non-Current Assets 4.71 M
46.53 %7.07 %6.89 %20.58 %18.59 %Total Assets$25.4m
Current Liabilities 9.22 M
Accounts Payable 1.61 M
Short-Term Debt 2.38 M
Other Current Liabilities 5.23 M
Non-Current Liabilities 8.39 M
Long-Term Debt 8.39 M
Other Non-Current Liabilities 0
9.15 %13.52 %29.70 %47.62 %Total Liabilities$17.6m
EFFICIENCY
Earnings Waterfall XWELL, Inc.
image
Revenue 33.9 M
Cost Of Revenue 25 M
Gross Profit 8.92 M
Operating Expenses 12.5 M
Operating Income 69 K
Other Expenses 16.6 M
Net Income -16.5 M
40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)34m(25m)9m(13m)69k(17m)(16m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
26.31% GROSS MARGIN
26.31%
Averages
1Year 26.31%
3Years 20.03%
5Years 12.23%
7Years 14.91%
10Years 17.09%
0.20% OPERATING MARGIN
0.20%
Averages
1Year 0.20%
3Years -45.79%
5Years -121.54%
7Years -99.60%
10Years -89.18%
-49.72% NET MARGIN
-49.72%
Averages
1Year -49.72%
3Years -66.73%
5Years -259.12%
7Years -201.74%
10Years -164.70%
2138.71% ROE
2138.71%
Averages
1Year 2138.71%
3Years 614.54%
5Years 345.74%
7Years 235.60%
10Years 151.08%
-66.48% ROA
-66.48%
Averages
1Year -66.48%
3Years -61.32%
5Years -54.15%
7Years -66.27%
10Years -55.91%
0.37% ROIC
0.37%
Averages
1Year 0.37%
3Years -41.92%
5Years -32.54%
7Years -53.79%
10Years -47.64%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis XWELL, Inc.
image
10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -16.5 M
Depreciation & Amortization 2.27 M
Capital Expenditures -1.79 M
Stock-Based Compensation 893 K
Change in Working Capital 0
Others 2.32 M
Free Cash Flow -12.8 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets XWELL, Inc.
image
XWEL has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership XWELL, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
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
1.99 K USD 1
9-12 MONTHS
7. News
XWELL to Celebrate Grand Opening of First Florida Wellness Center in Clearwater on July 25 CLEARWATER, Fla., July 16, 2025 (GLOBE NEWSWIRE) -- XWELL (Nasdaq: XWEL) (“XWELL” or the “Company”), a leader in wellness solutions for people on the go, is excited to announce the grand opening of its first brick-and-mortar location outside the airport, in Clearwater, Florida. globenewswire.com - 1 week ago
Xpres Spa Named One of Yelp's Most Loved Airport Brands Amid industry recognition, XWELL expands its wellness footprint, bringing self-care beyond the terminal with new locations and partnerships Amid industry recognition, XWELL expands its wellness footprint, bringing self-care beyond the terminal with new locations and partnerships globenewswire.com - 4 weeks ago
XWELL Named Official Wellness Spa of the Orlando Magic New Partnership Marks Key Milestone in XWELL's Expansion Into Medspas and Community Wellness New Partnership Marks Key Milestone in XWELL's Expansion Into Medspas and Community Wellness globenewswire.com - 1 month ago
Xpres Spa Elevates the Travel Experience with New Wellness Benefits for Priority Pass Members Priority Pass members gain access to additional relaxing, time-saving treatments at U.S. airports Priority Pass members gain access to additional relaxing, time-saving treatments at U.S. airports globenewswire.com - 2 months ago
XWELL Reports First Quarter 2025 Results, Advancing Mission to Liberate Science-Proven Wellness NEW YORK, May 20, 2025 (GLOBE NEWSWIRE) -- XWELL, Inc. (Nasdaq: XWEL) ("XWELL" or the "Company"), a pioneer in science-proven, accessible wellness, today reported results for the first quarter ended March 31, 2025. With a growing portfolio of in-airport and off-airport wellness brands, XWELL continues to redefine what wellness access looks like --connecting high-impact, science-backed care to everyday consumers wherever they are. From leading the nation's biosecurity response to building tech-forward wellness spaces in transportation hubs and neighborhoods alike, XWELL is extending wellness beyond the elite and into real life. globenewswire.com - 2 months ago
XWELL Reports Fiscal Year 2024 Results NEW YORK, April 15, 2025 (GLOBE NEWSWIRE) -- XWELL, Inc. (Nasdaq: XWEL) ("XWELL" or the "Company"), a pioneer in democratizing wellness, today reported results for the year ended December 31, 2024. globenewswire.com - 3 months ago
XWELL Announces Plan for Strategic Investment in Medical Spas to Advance Wellness and Beauty Offerings NEW YORK, March 13, 2025 (GLOBE NEWSWIRE) -- XWELL, Inc. (Nasdaq: XWEL) ("XWELL" or the "Company"), a pioneer in democratizing wellness, today announced plans to acquire select medical spas by the end of 2025, leveraging its recent $4 million private placement to expand into the high-growth wellness and beauty sector. This strategic move aligns with XWELL's mission to “liberate wellness” by creating a seamless continuum of care, extending beyond airports and into metropolitan areas where demand for advanced beauty and wellness treatments is rising. globenewswire.com - 4 months ago
XWELL Announces Closing of $4 Million Private Placement Consisting of Convertible Preferred Stock and Warrants NEW YORK, Jan. 15, 2025 (GLOBE NEWSWIRE) -- XWELL, Inc. (Nasdaq: XWEL) ("XWELL" or the "Company"), an authority in wellness solutions for people on the go, today announced the closing of its private placement offering of $4 million of the Company's newly designated Series G Convertible Preferred Stock. The Company also issued to the investors in the private placement Series A warrants and Series B warrants exercisable for the Company's common stock. globenewswire.com - 6 months ago
XWELL Announces Senior Leadership Appointments and Changes Ian Brown Appointed XWELL's CFO Succeeding Suzanne Scrabis Peter Vermeulen Joins XWELL as its New Head of Human Resources Mike Heronime Joins XWELL as its New Marketing Director NEW YORK, Jan. 07, 2025 (GLOBE NEWSWIRE) -- XWELL, Inc. (Nasdaq: XWEL) ("XWELL" or the "Company"), an authority in wellness solutions for people on the go, today announced new senior leadership appointments to support the Company's strategic growth and business objectives. Ian Brown joined the Company as its new Chief Financial Officer on January 6, 2025, succeeding Suzanne Scrabis, whose separation is effective as of January 8, 2025. globenewswire.com - 6 months ago
Open Letter to XWELL Shareholders from CEO Ezra Ernst NEW YORK, Dec. 05, 2024 (GLOBE NEWSWIRE) -- XWELL, Inc. (Nasdaq: XWEL) ("XWELL" or the "Company"), an authority in wellness solutions for people on the go, today announced that the Company's Chief Executive Officer, Ezra Ernst has issued an open letter to shareholders. The letter provides a summary of the Company's business objectives for 2025 which are aimed to liberate wellness, unify its brands, and accelerate growth. globenewswire.com - 7 months ago
XWELL, Inc. (XWEL) Q3 2024 Earnings Call Transcript XWELL, Inc. (NASDAQ:XWEL ) Q3 2024 Earnings Conference Call November 14, 2024 5:00 PM ET Company Participants Suzanne Scrabis – Chief Financial Officer Ezra Ernst – Chief Executive Officer Conference Call Participants Operator Good day, and welcome to the XWELL, Inc. Third Quarter 2024 Results Conference Call. All participants will be in a listen-only mode. seekingalpha.com - 8 months ago
XWELL, Inc. Reports Third Quarter 2024 Results NEW YORK, Nov. 14, 2024 (GLOBE NEWSWIRE) -- XWELL, Inc. (Nasdaq: XWEL) ("XWELL" or the "Company"), an authority in wellness solutions for people on the go, today reported results for the third quarter and nine-month period ended September 30, 2024. globenewswire.com - 8 months ago
8. Profile Summary

XWELL, Inc. XWEL

image
COUNTRY US
INDUSTRY Personal Products & Services
MARKET CAP $ 6.18 M
Dividend Yield 0.00%
Description XWELL Inc., a health and wellness services company, provides spa services at airports. It operates through XpresSpa, XpresTest, Treat, and HyperPointe brands. The company offers spa services, including massage, and nail and skin care, as well as spa and travel products; and retail products. It also operates wellness centers that provides COVID-19 screening and testing, and rapid testing services for other communicable diseases, such as influenza, COVID-19, RSV, Flu A&B, and seasonal flu vaccination services; and other medical diagnostic testing services. In addition, the company offers services through an integrated digital platform, and a relevant retail offering to the traveling public. As of December 31, 2021, it operated 52 spa and clinic locations in 24 airports in the United States, the Netherlands, and the United Arab Emirates. The company was formerly known as XpresSpa Group, Inc. and changed its name to XWELL Inc. in October 2022. XWELL Inc. is headquartered in New York, New York.
Contact 254 West 31st Street, New York City, NY, 10001 https://www.xwell.com
IPO Date July 27, 2010
Employees 246
Officers Ms. Cara Soffer Senior Vice President & General Counsel Mr. Thomas Ian Brown Chief Financial Officer Mr. Mike Heronime Marketing Director Mr. Peter Vermeulen Head of Human Resources Mr. Ezra T. Ernst President, Chief Executive Officer & Director