Using the industry peer median EV/Revenue multiple (trailing + forward), Expion360 Inc. (XPON) has a fair value of $0.99 based on 6 comparable companies in the Electrical Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Expion360 Inc.XPON | 4 | 0.2x | 0.2x |
| Bridger Aerospace Group Holdings, Inc. Common Stock | 95 | 2.5x | 0.1x |
| Eastern International Ltd. Ordinary Shares | 10 | 0.4x | — |
| BIO-key International, Inc. | 3 | 0.1x | 0.1x |
| Concorde International Group Ltd Class A Ordinary Shares | 3 | 0.8x | — |
| Addentax Group Corp. | 3 | 6.0x | — |
| Erayak Power Solution Group Inc. | 0 | 0.2x | 0.2x |
| Industry Median | 0.6x | 0.1x | |
| (*) Revenue | 10 | 7 | |
| = Enterprise Value | 6 | 1 | |
| (-) Net Debt | -2 | -2 | |
| Equity Value | 8 | 3 | |
| (/) Outstanding shares | 6 | 6 | |
| Fair Price | $1 | $1 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.