US · XIFR
XPLR Infrastructure, LP
- Sector
- Utilities · Independent Power Producers
- Headquarters
- Juno Beach, FL 33408
Price · as of 2025-12-31
$10.71
Market cap 995.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $53.50 | +399.53% |
| Intrinsic Value(DCF) | $10.75 | +0.37% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $118.78 | |||
| 2014 | $23.86 | $473.33 | $0.00 | $0.00 | $16.74 |
| 2015 | $15.98 | $462.38 | $2.68 | $0.00 | $20.18 |
| 2016 | $19.79 | $184.26 | $14.49 | $0.00 | $113.29 |
| 2017 | $25.84 | $97.94 | $5.37 | $0.00 | $0.00 |
| 2018 | $31.91 | $98.23 | $13.88 | $0.00 | $13.71 |
| 2019 | $42.63 | $93.76 | $1.78 | $0.00 | $0.00 |
| 2020 | $56.39 | $56.84 | $0.00 | $0.00 | $0.00 |
| 2021 | $62.14 | $117.04 | $0.00 | $0.00 | $0.00 |
| 2022 | $50.95 | $124.75 | $5.79 | $0.00 | $229.47 |
| 2023 | $26.25 | $91.04 | $0.00 | $0.00 | $41.14 |
| 2024 | $8.76 | $56.76 | $0.00 | $0.00 | $0.00 |
| 2025 | $10.44 | $53.50 | $8.94 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates XPLR Infrastructure, LP's (XIFR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $53.50
- Current price
- $10.71
- AI upside
- +399.53%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.75
+0.37% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| XIFR | XPLR Infrastructure, LP | $10.71 | 995.1M | +400% | 0% | — | — | -35.01 | 0.31 | 0.83 | 10.25 | -175.06 | 0.64 | 10.61% | 4.88% | -2.36% | -0.87% | 0.58% | -0.14% | 1.94 | 0.13 | 0.91 | 0.76 | 8.64 | 2000.00% | -341.00% | -13918.00% | -22.34% | 0.47 | -2.63% | 42.95% | -1503.60% | 42.95% | 107.28 | -28.41 | 5.24 | 0.13 |
| CDZI | Cadiz Inc. | $5.20 | 436.59M | +950% | -72% | — | — | -8.05 | 7.38 | 26.08 | -14.89 | — | 8.87 | 24.04% | -241.98% | -324.10% | -84.24% | -23.34% | -25.75% | 2.53 | -2.90 | 1.79 | 1.52 | -3.20 | -536.00% | 38257.00% | -1589.00% | -8.96% | -1.49 | -22.55% | 2.04% | -16.40% | 2.04% | -13.73 | -14.21 | 33.22 | -5.94 |
| CWCO | Consolidated Water Co. Lt… | $37.85 | 603M | +53% | -26% | -59% | — | 24.21 | 2.06 | 3.23 | 12.27 | — | 2.23 | 34.06% | 13.65% | 21.08% | 9.01% | 12.51% | 7.75% | 0.02 | 179.53 | 6.33 | 5.75 | -3.49 | -484.00% | -2566.00% | 92019.00% | 6.89% | 1.46 | 22.85% | 1.46% | 35.20% | 14.38% | 18.44 | 11.30 | 2.52 | 11.35 |
| EAI | Entergy Arkansas, Inc. 1M… | $21.13 | 992.69M | +80% | +1,944,637% | +175% | +215% | 28.06 | 0.55 | 0.72 | 2.15 | — | 0.55 | 66.82% | 24.73% | 13.58% | 2.09% | 12.32% | 4.43% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | -8003.00% | 898.00% | -18468.00% | 6.70% | 0.09 | 3.12% | 0.00% | 0.00% | 23.32% | 3.87 | 19.76 | 0.96 | — |
| MSEX | Middlesex Water Company | $54.00 | 990.24M | -35% | -53% | -66% | -59% | 23.09 | 2.00 | 5.08 | 14.75 | — | 2.00 | 39.18% | 27.93% | 21.99% | 9.10% | 5.66% | 3.27% | 0.82 | 3.80 | 0.45 | 0.23 | 4.28 | -445.00% | 147.00% | 11242.00% | -3.41% | 0.67 | -3.91% | 2.52% | 58.20% | 2.52% | 25.62 | -41.26 | 7.15 | 1.13 |
| NRGV | Energy Vault Holdings, In… | $3.00 | 503.37M | +924% | +6,253% | — | +2,150% | -1.42 | 1.53 | 4.18 | -1.22 | -4.47 | 1.59 | 13.39% | -281.38% | -293.84% | -77.55% | -121.84% | -51.75% | 0.01 | -1056.88 | 1.26 | 0.98 | 0.19 | 3188.00% | -8647.00% | -680.00% | -59.34% | -1.02 | -107.51% | 0.00% | 0.00% | 0.21% | -1.27 | -1.44 | 3.56 | -2.90 |
| NXXT | NextNRG Inc. | $0.66 | 88.6M | +342,674,255% | +41,495,877% | +91,173,734% | — | -0.64 | 0.00 | 0.37 | -1463728.07 | — | 0.00 | 8.29% | -26.22% | -58.30% | 0.00% | 0.00% | 0.00% | 4.86 | -0.88 | 0.23 | 0.21 | -1463726.57 | -3324.00% | 1961.00% | 4818.00% | -95.64% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -1378882.48 | -1020027.49 | 361580.32 | -7.83 |
| SPH | Suburban Propane Partners… | $20.30 | 1.35B | +47% | -63% | — | +27% | 11.60 | 2.07 | 0.86 | 10.00 | 27.55 | -1.92 | 21.13% | 14.40% | 7.44% | 18.60% | 10.67% | 4.66% | 2.22 | 2.71 | 0.55 | 0.24 | 5.18 | 4211.00% | 794.00% | 1299.00% | 9.24% | 0.62 | 5.99% | 6.81% | 79.00% | 8.46% | 12.42 | 22.42 | 1.79 | 1.29 |
| UTL | Unitil Corporation | $52.31 | 940.74M | -23% | -1% | -56% | -12% | 18.23 | 1.50 | 1.71 | 9.29 | 1335.63 | 1.51 | 41.27% | 18.88% | 9.37% | 8.95% | 5.55% | 2.55% | 1.54 | 2.31 | 0.56 | 0.31 | 4.66 | 137.00% | 833.00% | 2227.00% | -5.88% | 0.31 | -3.85% | 3.29% | 60.00% | 3.29% | 18.17 | -34.17 | 3.43 | 0.78 |
| WTTR | Select Water Solutions, I… | $13.67 | 1.44B | +60% | -60% | -74% | -92% | 65.51 | 1.73 | 0.99 | 8.31 | — | 2.14 | 14.00% | 2.54% | 1.51% | 2.65% | 3.46% | 1.43% | 0.46 | 1.54 | 1.57 | 1.25 | 1.69 | -3333.00% | -308.00% | -22941.00% | -5.75% | 0.95 | -7.73% | 2.42% | 158.60% | 2.94% | 48.84 | -21.86 | 1.24 | 2.14 |
About XPLR Infrastructure, LP
XPLR Infrastructure LP engages in the acquisition, management, and ownership of contracted clean energy projects with long-term cash flows. It owns interests in wind and solar projects in North America and natural gas infrastructure assets in Texas. The company was founded on March 6, 2014 and is headquartered in Juno Beach, FL.
- CEO
- S. Alan Liu
- Employees
- 0
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.75 ÷ $10.71) − 1 = +0.37% (DCF, example).