XChange TEC.INC (XHG) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for XChange TEC.INC (US:XHG), trading at 0.93. In 2025, XChange TEC.INC generated $365,267 in revenue and -$11,698 in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for XChange TEC.INC is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 0.93
- Recent Revenue (2025): $365,267
- Free Cash Flow (2025): -$11,698
- 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.