XPOF
Xponential Fitness, Inc.
$6.68
-0.06
(-0.89%)
Mkt Cap
251.86M
Volume
261,449
52W Range
3.83-11.14
Sector
Consumer Cyclical
Beta
1.07
EPS (TTM)
-1.38
P/E Ratio
-5.60
Revenue (TTM)
298.71M
Rev Growth (5Y)
+24.2%
EPS Growth (5Y)
N/A
AlphaVal · Fair Value
What we estimate one share is worth
$1.94
Overvalued
strong signal
248.7% above fair value
Modeled from cash flows & growth.
AlphaQuality · Grade · Gated
How strong & durable the business is
F
Platform & Compounding FCF
30.0 / 100 pillar composite (overridden)
A platform business that compounds free cash flow — graded A–F vs. similar companies.
Company Description
Xponential Fitness, Inc. serves as a leading franchisor in the boutique fitness and wellness sector, conducting operations across the United States and internationally through its various subsidiaries. The company offers a wide range of health and fitness services, including Pilates, barre, cycling, stretching, rowing, yoga, boxing, dancing, running, and functional training. These diverse offerings are provided under its portfolio of well-known brands: Club Pilates, Pure Barre, CycleBar, StretchLab, Row House, YogaSix, Rumble, AKT, Stride, and BFT. By the end of 2021, specifically December 31st, Xponential Fitness reported a substantial network comprising 1,556 franchisees who collectively operated an adjusted total of 1,954 studios. Established in 2017, the company's corporate headquarters are situated in Irvine, California.
Track Record
Showing latest 4 periods • Swipe for more
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 314.88M | 320.35M | 317.94M | 243.20M | 155.08M | 106.59M | 129.13M | 59.26M |
| Net Income | (33.79M) | (64.95M) | (4.00M) | 1.22M | (18.83M) | (13.64M) | (37.13M) | (42.48M) |
| EPS | -1.47 | -2.27 | 1.08 | -0.87 | -2.67 | -0.59 | -1.61 | -1.85 |
| Free Cash Flow | 24.74M | 6.96M | 23.50M | 35.93M | 9.59M | (3.62M) | (5.96M) | (7.65M) |
| FCF / Share | 0.71 | 0.22 | 0.74 | 1.42 | 0.40 | -0.16 | -0.26 | -0.33 |
| Operating CF | 28.32M | 11.68M | 32.71M | 52.06M | 14.45M | (728,000) | 1.55M | 836,000 |
| Total Assets | 345.63M | 403.40M | 528.70M | 482.69M | 415.54M | 322.84M | 325.67M | 298.34M |
| Total Debt | 524.69M | 379.62M | 406.62M | 170.44M | 131.93M | 182.77M | 153.18M | 142.48M |
| Cash & Equiv | 33.67M | 16.68M | 27.76M | 31.99M | 21.32M | 11.30M | 9.34M | 11.21M |
| Book Value | (269.08M) | (216.57M) | (10.59M) | (154.78M) | (654.43M) | 4.75M | 26.68M | 62.19M |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | -2.87 | -1.39 | -0.68 |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60.71M | 82.96M | 78.82M | 76.21M | 76.88M | 83.82M | 80.49M | 76.90M | 79.69M | 89.47M | 80.44M | 77.34M |
| Net Income | (725,000) | (29.61M) | (4.33M) | 1.50M | (1.92M) | (43.69M) | (13.39M) | (9.56M) | (2.48M) | (9.02M) | (20.16M) | 3.78M |
| EPS | -0.02 | -1.17 | -0.18 | -0.01 | -0.10 | -1.36 | -0.29 | -0.29 | -0.30 | -0.00 | -0.62 | 1.44 |
| Free Cash Flow | (22.15M) | 9.77M | 7.80M | 1.40M | 4.95M | 484,000 | 2.97M | 365,000 | 1.32M | (3.41M) | 4.84M | 16.02M |
| FCF / Share | -0.59 | 0.28 | 0.22 | 0.04 | 0.15 | 0.01 | 0.09 | 0.01 | 0.04 | -0.11 | 0.15 | 0.48 |
| Operating CF | (21.69M) | 10.68M | 9.30M | 2.52M | 5.82M | 762,000 | 5.22M | 3.00M | 2.68M | (2.77M) | 7.63M | 19.21M |
| Total Assets | 322.40M | 345.63M | 355.30M | 399.81M | 412.45M | 403.40M | 472.18M | 475.24M | 508.44M | 529.53M | 551.23M | 545.14M |
| Total Debt | 522.82M | 534.24M | 379.74M | 388.71M | 388.64M | 379.62M | 391.28M | 372.00M | 388.08M | 404.62M | 398.93M | 339.35M |
| Cash & Equiv | 21.47M | 45.86M | 41.46M | 21.75M | 26.58M | 16.68M | 24.79M | 15.00M | 16.71M | 27.76M | 43.70M | 33.12M |
| Book Value | (316.32M) | (269.08M) | (113.56M) | (224.97M) | (225.20M) | (216.57M) | (155.71M) | (151.94M) | (144.44M) | (130.00M) | (138.32M) | (158.49M) |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
XPOF News
The Best Trade Nobody’s Making Because It Doesn’t Involve a GPU
Xponential Fitness, Inc. Announces Appointment of Danielle Porto Parra as President
Xponential Fitness, Inc. Announces Appointment of Danielle Porto Parra as President
Xponential Fitness: Why I Am Buying This Fitness Franchisor At 6.5x EBITDA
Xponential Fitness, Inc. (XPOF) Q1 2026 Earnings Call Transcript
Xponential Fitness (XPOF) Reports Q1 Earnings: What Key Metrics Have to Say
Xponential Fitness (XPOF) Reports Q1 Loss, Misses Revenue Estimates
Xponential Fitness, Inc. Announces First Quarter 2026 Financial Results
Xponential Fitness, Inc. to Announce First Quarter 2026 Financial Results on Thursday, May 7th
Xponential Fitness Signs Largest Development Deal in Company's History with Riser Fitness