Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Xerox Holdings Corp

XRXCIK 0001770450

Compare:HPQ SSYS DDD KODK

Compare XRX

Intrinsic Value

XRX Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

XRX Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Xerox Holdings Corp, derived from annual filing data.

Read the DCF guide

DCF fair value

$1.32

Implied equity value $176M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$1.73 – $6.75

Bear

-$1.73

Base

$1.32

Bull

$6.75

Model assumptions

Cash flow base

$304M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$1.32Baseline

Growth +1 pt$1.15-$0.18

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Xerox Holdings Corp, derived from annual filing data.

Read the DCF guide

DCF fair value

$1.32

Implied equity value $176M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$1.73 – $6.75

Bear

-$1.73

Base

$1.32

Bull

$6.75

Model assumptions

Cash flow base

$304M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$1.32Baseline

Growth +1 pt$1.15-$0.18

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$4B

Less total debt

− $4B

Plus cash and equivalents

+ $512M

Equity value

After the bridge

$176M

Diluted shares

133,208,753

Fair value / share

$1.32