What is Dxp Enterprises Inc worth?
With the base-case assumptions below, a discounted cash flow model on Dxp Enterprises Inc's reported free cash flow gives $71.79 per share. The share price was $192.10 on September 25, 2026, 168% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $29.40 | -85% |
| Base | 15.0% | 9.0% | $71.79 | -63% |
| Bull | 20.0% | 8.0% | $150.73 | -22% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $103.89 | $113.90 | $126.13 | $141.42 | $161.08 |
| 8.0% | $79.78 | $86.27 | $93.94 | $103.14 | $114.39 |
| 9.0% | $62.23 | $66.67 | $71.79 | $77.77 | $84.83 |
| 10.0% | $48.93 | $52.09 | $55.66 | $59.75 | $64.47 |
| 11.0% | $38.52 | $40.84 | $43.42 | $46.33 | $49.63 |
Where the presets come from
Base: years 1 to 5 grow at Dxp Enterprises Inc's revenue growth rate over the last 5 fiscal years (14.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions