HXGBY

$9.57-$0.03 (-0.31%)live

Change$-6.26

Fair-value model

Consensus-seeded revenue, margins, and exit multiples. This is a scenario tool, not investment advice.

Years of analysisAssumption entries

Metric	Historical average			My assumptions
Metric	1 year	5 years	10 years	Low	Mid	High
ROIC %	5.8%	7.3%	8.4%	—	—	—
Rev. Growth %	0.4%	7.6%		Rev. Growth Low%	Rev. Growth Mid%	Rev. Growth High%
Profit Margin %	11.4%	16.8%	17.5%	Profit Margin Low%	Profit Margin Mid%	Profit Margin High%
Free Cash Flow Margin %	18.8%	17.1%	17.5%	Free Cash Flow Margin Low%	Free Cash Flow Margin Mid%	Free Cash Flow Margin High%
Exit P/E	—	—	—	Exit P/E Low×	Exit P/E Mid×	Exit P/E High×
Exit P/FCF	—	—	—	Exit P/FCF Low×	Exit P/FCF Mid×	Exit P/FCF High×
Desired Annual Return %	—	—	—	Desired Annual Return Low%	Desired Annual Return Mid%	Desired Annual Return High%

Low

Multiple of earnings (P/E): $8.75
IRR at today’s price (P/E): -0.2%
Fair buy price today (P/E): $4.69
Multiple of cash flow (P/FCF): $6.50
IRR at today’s price (P/FCF): -5.5%
Fair buy price today (P/FCF): $3.29

At today's price, your expected annual return is -0.2% on the P/E track.

Mid

Multiple of earnings (P/E): $11.59
IRR at today’s price (P/E): +5.1%
Fair buy price today (P/E): $6.45
Multiple of cash flow (P/FCF): $9.91
IRR at today’s price (P/FCF): +2.1%
Fair buy price today (P/FCF): $5.41

At today's price, your expected annual return is +5.1% on the P/E track.

High

Multiple of earnings (P/E): $14.47
IRR at today’s price (P/E): +9.7%
Fair buy price today (P/E): $8.24
Multiple of cash flow (P/FCF): $14.12
IRR at today’s price (P/FCF): +9.2%
Fair buy price today (P/FCF): $8.03

At today's price, your expected annual return is +9.7% on the P/E track.

Current price: $9.57Annual dividends: $0.14/shareNet cash / debt per share: -$1.28FMP DCF cross-reference: $8.10

Held · Bookmarked

0 · 0

portfolios · users

Avg position size

—

of holders' portfolios

13F filers

institutions

52-week range

$8.00 – $12.85

32% from low

Exchange

OTC Link

ADRC

P/E LTM (FWD)

51.6 (30.3)

Run the fair-value model →

P/S (TTM)

5.5

EV / FCF (TTM)

21.6

Analyst estimates (consensus)

Year	Est. revenue	Growth	Est. EPS	EPS range	Fwd P/E	# Analysts
2026	$4.2B	-23.4%	$0.32	$0.31–$0.33	30.3×	1
2027	$4.7B	+13.2%	$0.35	$0.29–$0.40	27.7×	1
2028	$5.0B	+5.5%	$0.37	$0.35–$0.38	26.2×	1
2029	$5.4B	+9.5%	$0.37	$0.35–$0.39	25.8×	1

Forward consensus · growth is YoY vs the prior fiscal-year estimate · Fwd P/E at the current price · source: Financial Modeling Prep

Earnings surprises

Beat consensus in 6 of the last 8 reported quarters

Reported	Est. EPS	Actual	Surprise
2026-07-29	$0.08	$0.09	+12.5%
2026-04-23	$0.11	$0.08	-27.3%
2026-01-30	$0.13	$0.14	+10.9%
2025-10-24	$0.10	$0.11	+10.0%
2025-07-25	$0.12	$0.10	-15.4%
2025-04-30	$0.08	$0.10	+25.0%
2025-01-31	$0.12	$0.12	+0.0%
2024-10-25	$0.10

DCF fair valuemodel estimate

Intrinsic value

$8.10

Price

$9.57

Implied downside

-15%

Peer comparison

Symbol	Price	Today	Mkt cap	P/E
HXGBYHexagon AB (publ)	$9.61	-0.31%	$25.6B	—
ASMIYASM International N.V.	$873.31	-8.98%	$42.8B	—
ASMXFASM International N.V.	$865.53	-11.22%	$42.4B	—
DSCSYDisco Corporation	$32.75	-4.63%	$35.5B	—
ERIXFTelefonaktiebolaget LM Ericsson (publ)	$10.39

HEXAGON AB UNSP/ADR

Held by traders on TradeandTell

No one on the platform currently holds HXGBY.

Super investors & insiders

Institutions holding (13F)

No tracked institution reports a position in HXGBY as of their last filing.

Insider activity (SEC Form 4)

No recent Form 4 filings on EDGAR — either no insider transactions reported recently or this isn't a SEC-registered issuer.

Insider activity (SEC Form 4)

Dividend history

TTM yield · 21.62% ($2.07/share)

Ex-date	Per share	Pay date
2026-06-15	$1.6129	2026-06-22
2026-04-28	$0.1626	2026-05-21
2025-05-07	$0.1549	2025-05-29
2024-05-01	$0.1389	2024-05-28

Stock splits

Execution date	Ratio
2021-05-28	7-for-1

Recent trades on TradeandTell

No one on the platform has traded HXGBY yet.