Using the industry peer median P/E Multiples multiple (trailing + forward), Xtant Medical Holdings, Inc. (XTNT) has a fair value of $0.51 based on 1 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Xtant Medical Holdings, Inc.XTNT | 86 | 19.0x | — |
| FONAR Corporation | 116 | 15.3x | — |
| Industry Median | 15.3x | — | |
| (*) Profit after tax | 5 | ||
| Equity Value | 76 | ||
| (/) Outstanding shares | 150 | ||
| Fair Price | $1 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Xtant Medical Holdings, Inc. (XTNT) has a fair value of $0.48 based on 2 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Xtant Medical Holdings, Inc.XTNT | 86 | 6.1x | 7.4x |
| Quipt Home Medical Corp. | 162 | 4.7x | 6.2x |
| FONAR Corporation | 116 | 6.1x | — |
| Industry Median | 5.4x | 6.2x | |
| (*) EBITDA | 16 | 13 | |
| = Enterprise Value | 85 | 81 | |
| (-) Net Debt | 12 | 12 | |
| Equity Value | 74 | 70 | |
| (/) Outstanding shares | 150 | 150 | |
| Fair Price | $0 | $0 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Xtant Medical Holdings, Inc. (XTNT) has a fair value of $2.16 based on 6 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Xtant Medical Holdings, Inc.XTNT | 86 | 0.7x | 0.9x |
| Quipt Home Medical Corp. | 162 | 0.8x | 1.0x |
| Apyx Medical Corporation | 154 | 3.0x | 3.4x |
| Rapid Micro Biosystems, Inc. | 117 | 3.6x | 3.6x |
| FONAR Corporation | 116 | 0.9x | — |
| AVITA Medical, Inc. | 104 | 1.3x | 1.2x |
| InspireMD, Inc. | 54 | 5.3x | 6.8x |
| Industry Median | 2.2x | 3.4x | |
| (*) Revenue | 134 | 111 | |
| = Enterprise Value | 294 | 378 | |
| (-) Net Debt | 12 | 12 | |
| Equity Value | 282 | 366 | |
| (/) Outstanding shares | 150 | 150 | |
| Fair Price | $2 | $2 | |
Using the PEG framework with historical EPS growth of 8.0%, the company has a fair value of $0.24 based on TTM EPS (FY2025) of $0.03.
| EPS Growth RateHistorical | 0.0% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2025) | $0.03 |
| Fair Value | $0.24 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-4.8M | $-0.06 | — |
| FY2022 | $-8.5M | $-0.09 | — |
| FY2023 | $660,000 | $0.01 | — |
| FY2024 | $-16.4M | $-0.12 | -2407.7% |
| FY2025 | $5.0M | $0.03 | — |
4Y Historical EPS CAGR: 0.0%
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.