Three independent discounted-cash-flow-style models value XRN every trading day. 0 of 3 currently price XRN above its market price.
| Free Cash Flow model | $-1,766,722,521.51 |
| Excess Profit model | $-920,216,719.22 |
| Residual Earnings model | $-52,651,057.27 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +2.4% |
| Net debt / EBITDA | 7.0× |
| Gross margin | +77.9% |
| Revenue CAGR | +2.5% |
| Cash conversion | — |
| Dividend yield | — |
| Buyback yield | +1.0% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open XRN in StockKitty