Stock fact sheet · data as of
Xunlei Limited (XNET): fair value, margin of safety and Wheel Score
Technology · Software - Infrastructure · China · ADR · Speculative / Distressed
Is XNET undervalued?
At 4.89 (close of 16 Oct 2026), XNET trades 96% below the GLS average fair value of 132.34. That average comes from 2 models run on the latest filings, and 2 of them land above the current price. Margins of safety over 30% are the exception rather than the rule across the ~7,400 stocks we value each night, so the number earns Xunlei Limited the full Value points in the Wheel Score - and a closer look at what the market is pricing in.
The average is built from just 2 models (DCF, 10 Cap) - the rest returned nothing because an input they need (dividends, free cash flow, book value) is zero or negative - so treat it with more caution than usual.
The nightly engine files XNET under Speculative / Distressed - negative earnings or a Piotroski score of 3 or less - which caps its Wheel Score at 45 and keeps it out of the Sunday Scan.
Nine valuation models for XNET
Each model turns the latest filed numbers into a value per share; the GLS fair value is the simple average of the ones that produce a positive number. The last two rows are shown for reference and never enter the average. The Quote page lets you switch any model off and add your own margin of safety.
| Model | Value | vs price | What it measures |
|---|---|---|---|
| DCF | 222.07 | +4441% | Present value of the projected free cash flows, discounted at the cost of capital |
| Graham Number | - | - | The most a defensive investor pays for the earnings and book value per share; no value tonight |
| Graham Growth | - | - | Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields; no value tonight |
| Lynch | - | - | EPS × the earnings growth rate (PEG of 1), growth capped at 25%; no value tonight |
| GLS Growth | - | - | EPS compounded ten years at the blended growth rate, discounted back at 15% a year; no value tonight |
| 10 Cap | 42.61 | +771% | Owner's earnings (operating cash flow less maintenance capex) capitalised at 10% |
| Payback Time | - | - | Eight years of compounded free cash flow: the price at which the business pays for itself; no value tonight |
| DDM | - | - | Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend; no value tonight |
| EPV | - | - | Earnings power value: current EPS capitalised at 9% with no growth; no value tonight |
| Zombie (liquidation) | 11.00 | +125% | Current assets less all liabilities, per share: the balance-sheet floor. Not in the average |
| Wall St target | 0.0000 | -100% | Analysts' average 12-month price target. Not in the average |
Quality and financial health
Xunlei Limited scores only 4 of 9 on the Piotroski F-score, which fails the Sunday Scan's "6 or more" rule. A reading this low means several of the basic tests - positive earnings, positive operating cash flow, falling debt, no new share issuance - are not met. On durability XNET scores 6.5/10 on the GLS Moat - a middle reading; the Scorecard on the Quote page's Financials tab shows which ten-year lines are steady and which are not.
Returns on capital are high - ROIC 72.4%, ROE 76.5%, ROA 64.4% - with debt at 0.06 times equity and a free-cash-flow yield of 42.8%.
Xunlei Limited pays no dividend, so the DDM model does not apply and a covered-call holder earns only the premium and any price gain. Revenue comes mainly from Live streaming revenue 51%, Subscription revenue 49% (fiscal year FY2023).
Institutional ownership scores 8/10, insider activity 5/10 and Congressional trading 5/10 on the GLS smart-money scales.
| Piotroski F-score | 4 / 9 | ROIC | 72.4% |
|---|---|---|---|
| GLS Moat | 6.5 / 10 | ROE | 76.5% |
| Debt / equity | 0.06 | ROA | 64.4% |
| Free-cash-flow yield | 42.8% | Payout ratio | 0% |
| Institutions | 8 / 10 | Insiders · Congress | 5 · 5 / 10 |
Wheel Score 45: Weak
With a Wheel Score of 45 Xunlei Limited sits in the Weak band, capped at 45 because the engine files it as Speculative / Distressed. The parts - Value 25/25, Health 9/20, Moat 10/15, Premium 19/20, Stability 8/20 - show where: Stability (8/20) scores lowest.
Implied volatility is 63% on the near-the-money contracts 20-60 days out - above the 60% ceiling of the sweet spot. Premiums are large, but the Wheel Score tapers the Premium points (19 of 20) because volatility this high usually comes with a reason. Chain open interest is 13,900 contracts across all expiries - enough for the wheel at normal size.
Volume runs at 245k shares a day on a market cap of $62M, with a beta of 1.04; the Stability part of the Wheel Score gives that 8 of 20.
| Part | Points | From | |
|---|---|---|---|
| Value | 25 / 25 | 96% margin of safety | |
| Health | 9 / 20 | Piotroski 4/9 | |
| Moat | 10 / 15 | moat 6.5/10 | |
| Premium | 19 / 20 | implied volatility 63% | |
| Stability | 8 / 20 | 245k shares/day, $62M cap, beta 1.04 |
The Wheel Score ranks ~7,400 US stocks for selling cash-secured puts and covered calls; it is updated nightly and is not a recommendation. The walkthrough lesson shows how the score fits into a trade, start to finish.
Upcoming events
The next earnings report is due on 12 Nov 2026 (before the open), 27 days away; a 30-45-day put sold today would expire after it, which is worth weighing against the premium.
Earnings, dividend, IPO, split and economic calendars for the whole market, filterable to your watchlists.
Similar stocks in Software - Infrastructure
The 12 companies below are the closest to Xunlei Limited by market cap within the Software - Infrastructure industry, each with its own fact sheet; the Compare page puts up to eight of them side by side.
| Stock | Close | Fair value | MoS | Wheel | Mkt cap |
|---|---|---|---|---|---|
| ATGL Alpha Technology Group Limited | 4.40 | - | - | 22No options | $67M |
| GOAI Eva Live, Inc. | 1.68 | - | - | 30No options | $67M |
| WETO Wetour Robotics Limited | 0.8306 | 11.84 | +93% | 39No options | $68M |
| AIFC AI Financial Corporation | 0.3949 | 1.45 | +73% | 45Weak | $55M |
| FATN FatPipe, Inc. | 4.99 | 11.00 | +55% | 39No options | $71M |
| VERI Veritone, Inc. | 0.5298 | - | - | 37Weak | $54M |
| AISP Airship AI Holdings, Inc. | 2.11 | 75.65 | +97% | 59Fair | $73M |
| USIO Usio, Inc. | 2.76 | 0.5871 | -370% | 30Weak | $79M |
| BCRD Blueone Card Inc. | 5.53 | - | - | 27No options | $80M |
| VHC VirnetX Holding Corp | 10.91 | 3.83 | -185% | 11No options | $46M |
| LIDR AEye, Inc. | 0.8735 | 1.06 | +18% | 33No options | $41M |
| AGPU Axe Compute Inc. | 8.41 | 0.7673 | -996% | 17No options | $96M |
Screen the whole market the same way
A free GLS Equity account gets you nightly fair value and the Wheel Score on ~7,400 US stocks, a watchlist, the scanner preview and the Sunday Scan - the same eight-rule screen, emailed every week. Pro adds the full put and call scanners, unlimited watchlists with alerts and the trade journal.
Start free See the Sunday ScanQuestions about XNET
Is XNET undervalued right now?
By the GLS models, yes: at 4.89 the stock is 96% below the average fair value of 132.34 (data as of 16 Oct 2026). Whether the discount is deserved is the question to research next.
What is the Wheel Score of XNET and what does it mean?
XNET scores 45 out of 100 (Weak). The Wheel Score blends the margin of safety (25 points), Piotroski health (20), the GLS moat (15), the option premium on offer (20) and trading stability (20) into one number that ranks stocks for the wheel strategy - selling cash-secured puts, then covered calls if assigned. 80 and above is Prime, 65-79 Good, 50-64 Fair, under 50 Weak.
What is the GLS fair value for XNET?
132.34 per share as of 16 Oct 2026 - the simple average of the 2 valuation models (out of nine: DCF, Graham Number, Graham Growth, Lynch, GLS Growth, 10 Cap, Payback Time, DDM and EPV) that produced a positive value. The models run every night on the latest filings; the Quote page lets you switch any of them off and add a margin of safety of your own.
When does Xunlei Limited report earnings next?
The next earnings report is due on 12 Nov 2026 (before the open), 27 days from the data date of 16 Oct 2026. The Calendars page lists every upcoming report with its time of day.
Does XNET have listed options, and how liquid are they?
Yes. The nightly snapshot found 132 listed contracts with 13,900 open interest across all expiries and implied volatility of 63% on the near-the-money contracts. The Options scanner lists the cash-secured put and covered call set-ups with premium and annualised yield worked out.