X-Energy, Inc. Class A Common Stock (XE) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for X-Energy, Inc. Class A Common Stock (US:XE), trading at 17.05. In 2025, X-Energy, Inc. Class A Common Stock generated $109.10 Million in revenue and -$267.10 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for X-Energy, Inc. Class A Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 17.05
- Recent Revenue (2025): $109.10 Million
- Free Cash Flow (2025): -$267.10 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.