XP Inc. logo

XP Inc.

XP | NASDAQ
Chart Builder DCF Calculator
$14.04
-$0.25 (-1.75%)
At close: Nov 2, 2026, 4:00 PM ET
$14.34
+$0.05 (+0.35%)
Pre-market: Nov 2, 2026, 9:28 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
5.58B 5.47B 5.45B 5.21B 5.09B 5.16B 4.99B 4.68B 4.62B 4.21B 3.94B 3.68B 3.5B 3.4B 3.44B 3.83B 3.75B 3.89B 3.82B 3.36B 3.08B 2.69B
Depreciation & Amortization
340.05M 311.82M 304.14M 285.91M 282.2M 271.39M 265.33M 288.31M 287.56M 272.63M 252.41M 215.55M 187.95M 192.82M 205.88M 212.63M 220.36M 223.12M 231.73M 216.72M 201.72M 181.24M
Stock-Based Compensation
127.3M 255.75M 391.69M 457.64M 466.62M 408.09M 417.26M 444.33M 428.11M 472.66M 365.72M 401.77M 418.58M 468.23M 584.77M 632.18M 614.16M 575.61M 561.46M 544.75M 452.15M 350.12M
Other Working Capital
8.48B 6.11B 4.13B 23.96B 16.99B 10.82B 9.71B 11.54B 5.12B 5.98B 13.41B 4.46B 8.12B 6.42B 5.78B 9.98B 5.17B 5.13B 2.76B -1.79B 1.01B 762.22M
Other Non-Cash Items
17.72M -566.55M -894.2M -192.37M -493.73M 651.79M 1.33B 377.23M 1.16B 288.94M -21.53M 170.37M 55.6M 596.98M -265.27M -512.35M -427.09M -901.11M -100.9M -402.54M -703.12M -446.23M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
15.76B 9.95B 6.79B 12.49B 5.28B 5.4B 4.18B 5.7B -925.47M -3.89B 3.59B 1.05B 2.37B -533.5M -2.17B -2.88B -6.69B -7.06B -8.53B -8.03B -2.91B -763.67M
Operating Cash Flow
21.83B 15.42B 12.04B 18.25B 10.63B 11.89B 11.18B 11.49B 5.58B 1.35B 8.13B 5.51B 6.53B 4.13B 1.8B 1.28B -2.53B -3.28B -4.02B -4.31B 118.73M 2.01B
Capital Expenditures
-308.49M -376.06M -344.26M -314.7M -274.45M -244.79M -271.4M -190.66M -270.02M -232.69M -196.22M -327.6M -140.57M -123.67M -126.98M -87.97M -143.04M -228.6M -353.01M -486.58M -460.59M -388.87M
Cash Acquisitions
-211.21M -223.71M -320.65M -302.55M -334.23M -836.53M -1.39B -1.42B -463.6M 34.98M 705.44M 771.33M -47.74M -132.32M -244.31M -733.74M -933.14M -885.62M -797.71M -338.5M -350.64M -314.56M
Purchase of Investments
-8.37B -3.92B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
8.29B 3.86B n/a n/a n/a n/a n/a n/a n/a 10.25M 29.59M 29.59M 29.59M 19.34M n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-8.41B 3.69B -186.03M -185.3M -179.42M -135.43M -128.59M -37.05M -121.25M -135.65M -130.22M -249.59M -108.88M -85.58M -82.41M -26.58M -38.76M -108.46M -217.57M -273.85M -296.56M -240.75M
Investing Cash Flow
-9.2B 2.99B -715.97M -667.59M -658.26M -1.1B -1.67B -1.58B -706.65M -187.46M 538.81M 473.31M -158.73M -236.65M -371.28M -821.71M -1.08B -1.11B -1.15B -825.08M -811.22M -703.43M
Debt Repayment
-3.59B -2.95B -2.53B -1.15B -779.29M -1.69B -2.39B -1.99B 459.1M -91.23M 69.33M -345.99M 133.67M 1.74B 1.61B 1.53B 3.44B 5.51B 5.51B 5.6B 1.36B -615.29M
Common Stock Repurchased
-2B -1.6B -1.9B -1.15B -1.02B -1.84B -1.35B -1.25B -1.25B -10.34M -915.86M -2.22B -2.48B -2.73B -1.81B -509.12M -246.33M n/a n/a n/a n/a n/a
Dividend Paid
-1.01B -494.52M -494.52M -2.04B -2.04B -2.04B -2.04B -1.96B -3.54B -3.54B -3.54B -1.58B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-29.62M -4.89M -800K -501K -756K -1.07M -996K -5.98M -6M -5.92M -6M 2.59M 2.47M 1.91M 1.74M -3.41M 42K -1.09M -3.26M 1.41B 1.41B 1.41B
Financial Cash Flow
-6.64B -5.05B -4.93B -4.35B -3.84B -5.57B -5.78B -5.21B -4.34B -3.65B -4.39B -4.14B -2.35B -984.24M -200.3M 1.01B 4.33B 6.64B 6.64B 8.14B 2.77B 790.07M
Net Cash Flow
3.25B 7.92B 6.31B 13.13B 6.07B 5.14B 3.7B 4.75B 553.63M -2.49B 4.24B 1.79B 4.01B 2.91B 1.22B 1.29B 319.1M 1.83B 1.09B 2.87B 2.1B 2.13B
Free Cash Flow
21.52B 15.05B 11.7B 17.93B 10.36B 11.65B 10.91B 11.3B 5.31B 1.12B 7.93B 5.19B 6.39B 4.01B 1.68B 1.19B -2.68B -3.51B -4.37B -4.8B -341.85M 1.62B
Adj. Free Cash Flow
21.39B 14.79B 11.31B 17.48B 9.89B 11.24B 10.49B 10.85B 4.88B 647.65M 7.57B 4.78B 5.97B 3.54B 1.09B 560.82M -3.29B -4.08B -4.93B -5.34B -794M 1.27B
Maintenance CapEx
-284.27M -351.84M -314M -270.96M -238.79M -159.77M -145.94M -66.64M -123.61M -135.64M -135.37M -292.51M -117.23M -77.83M -88.44M -10.61M -36.89M -99.74M -195.7M -331.55M -305.26M -242.42M
Growth CapEx
-24.22M -24.22M -30.26M -43.75M -35.66M -85.02M -125.46M -124.02M -146.41M -97.05M -60.85M -35.1M -23.34M -45.84M -38.54M -77.36M -106.15M -128.86M -157.32M -155.03M -155.32M -146.45M
Owner Earnings
21.54B 15.07B 11.73B 17.98B 10.39B 11.73B 11.03B 11.42B 5.46B 1.22B 7.99B 5.22B 6.42B 4.05B 1.72B 1.27B -2.57B -3.38B -4.22B -4.64B -186.53M 1.77B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.