stockrow
Friday 6 November 2026
Export XE’s income statement to Excel — free account
X-Energy, Inc.
XE Industrials Specialty Industrial Machinery
9.03
1.02
−10.15%
Follow XE
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | 140 | — | 212 | 864 | 1,243 | +142.3% | |
| Gross margin, % | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EBT | — | — | — | — | — | — | — | — | — | — | (371) | — | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Net income | — | — | — | — | — | — | — | — | — | 0 | (360) | — | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| Earnings | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Cash flow | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Capex | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Book value | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Shares, m | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | — | — | (226) | — | |||||
| Capex | — | — | — | — | — | — | — | — | — | — | (142) | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | — | — | (368) | — | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | — | — | 1,690 | — | |||||
| Net debt | — | — | — | — | — | — | — | — | — | — | (1,635) | — | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | — | — | 2,096 | — | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| ROIC | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| ROE | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 916 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | — | 0.00 | — | — | ||||||
Negative figures in brackets.
estimates
Latest quarter Jun 2026
X-Energy, Inc. vs peers in Specialty Industrial Machinery (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MIDD The Middleby Corporation | $5.9B | — (loss-making) | 21.5× | +9.88% (above 0%: growing) | −39.80% (below 0%: shrinking) | −544.63% (below 0%: shrinking) | 38.27% | 16.87% | Compare |
| NPO Enpro Inc. | $5.5B | 87.4× | 44.4× | +22.40% (above 0%: growing) | +84.55% (above 0%: growing) | +30.13% (above 0%: growing) | 43.67% | 18.04% | Compare |
| CSW CSW Industrials, Inc. | $4.5B | 35.2× | 30.1× | +30.51% (above 0%: growing) | +21.47% (above 0%: growing) | +56.64% (above 0%: growing) | 42.03% | 20.90% | Compare |
| FELE Franklin Electric Co., Inc. | $4.2B | 21.3× | 21.1× | +8.92% (above 0%: growing) | +273.30% (above 0%: growing) | −28.37% (below 0%: shrinking) | 35.36% | 13.65% | Compare |
| MIR Mirion Technologies, Inc. | $4.2B | 146× | 113× | +24.52% (above 0%: growing) | +222.00% (above 0%: growing) | +255.64% (above 0%: growing) | 47.34% | 6.19% | Compare |
| MWA MUELLER WATER PRODUCTS | $3.9B | 17.2× | 15.6× | +4.10% (above 0%: growing) | +26.47% (above 0%: growing) | +70.92% (above 0%: growing) | 39.35% | 20.36% | Compare |
| XE X-Energy, Inc. | $3.7B | — | — | — | n/m | — | 100.00% | (201.52%) | |
| KAI Kadant Inc | $3.5B | 30.0× | 26.4× | +15.32% (above 0%: growing) | +28.59% (above 0%: growing) | +15.90% (above 0%: growing) | 44.73% | 17.10% | Compare |
| SXI Standex International Corporation | $2.8B | 24.8× | 25.6× | +6.96% (above 0%: growing) | +58.73% (above 0%: growing) | −13.24% (below 0%: shrinking) | 44.37% | 17.38% | Compare |
| Median of peers | $4.2B | 30.0× | 26.0× | +12.60% | +43.66% | +23.02% | 42.85% | 17.24% |