XP is worth $166 per share, a massive gap from today's price as the market incorrectly values this high-growth platform like a failing legacy bank despite its dominant lead in Brazilian wealth management.
Below is our estimate of current and future fair value, with detailed reasoning and assumptions. Fair value is a judgment, not a fact, and other analysts will likely land on different numbers. Use it as one data point in your research, and apply your own discretion in any investing decision.
We value XP based on what we think it will earn in five years, then bring that future value back to today’s dollars. This is the best method for a company in a changing market because it accounts for both the steady profit it makes now and the much larger profits it should make once its new business lines mature.
Our math takes the estimated 2031 profit of $19.85 per share and applies a 10x multiple to it. We chose a 10x multiple because it is conservative; local rival BTG Pactual trades at 11x, and major US platforms like Charles Schwab often trade above 20x. When we take that future $198.50 price and the dividends earned along the way, then discount it all back to today at a 10% rate, we arrive at a fair value of $166.
Priced instead on its current earnings of $11.02 at the 11x multiple its rival BTG Pactual trades for, we get a value of $121. This is about 27% lower than our main answer of $166, which means the two methods are reasonably aligned but see the future differently. Our main model is higher because it gives XP credit for five years of double-digit growth in its client base and new corporate banking segments, whereas a simple current-year multiple ignores that future potential. We trust the higher growth-based number more because XP's corporate segment is currently more than doubling its revenue every year.
The biggest risk is a severe devaluation of the Brazilian Real which would crash the value of earnings when converted back to US Dollars. This currency risk would likely drag the fair value down from $166 toward the $80 range, as even strong local growth cannot outrun a 30% or 40% drop in the currency's value. Watch the USD/BRL exchange rate for any sudden moves toward 6.00 as an early warning sign.
Bear case ($115): Brazil's central bank raises the Selic rate above 13% for more than two consecutive quarters, freezing retail investment activity; or The USD/BRL exchange rate weakens past 6.50, devaluing local earnings in US Dollar terms.
Bull case ($210): The Wholesale and Corporate banking segment grows to exceed 30% of total revenue by 2028; or Retail net inflows recover to over BRL 40 billion per quarter as inflation stabilizes.
Clearthesis wrote this report from 40 sources, including SEC filings, analyst estimates, industry research, and recent news.
How did you like this thesis?
Your feedback helps us make reports better for you
© 2026 Clearthesis.ai · Report generated on October 27, 2026
This is an AI-generated analysis for informational purposes only and does not constitute financial advice. Data and analysis may not reflect recent developments if viewed significantly after the generation date. Always conduct your own due diligence before making any investment decisions.