As of 2024-12-13, the Intrinsic Value of Exlservice Holdings Inc (EXLS) is
53.17 USD. This EXLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.27 USD, the upside of Exlservice Holdings Inc is
14.90%.
The range of the Intrinsic Value is 37.63 - 92.45 USD
53.17 USD
Intrinsic Value
EXLS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.63 - 92.45 |
53.17 |
14.9% |
| DCF (Growth 10y) |
57.60 - 135.77 |
79.89 |
72.7% |
| DCF (EBITDA 5y) |
37.44 - 51.54 |
42.25 |
-8.7% |
| DCF (EBITDA 10y) |
53.85 - 75.79 |
61.80 |
33.6% |
| Fair Value |
29.20 - 29.20 |
29.20 |
-36.89% |
| P/E |
30.18 - 43.83 |
36.23 |
-21.7% |
| EV/EBITDA |
15.84 - 33.55 |
23.76 |
-48.6% |
| EPV |
12.47 - 16.38 |
14.43 |
-68.8% |
| DDM - Stable |
11.97 - 38.28 |
25.12 |
-45.7% |
| DDM - Multi |
35.03 - 86.86 |
49.90 |
7.8% |
EXLS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,443.92 |
| Beta |
0.86 |
| Outstanding shares (mil) |
160.88 |
| Enterprise Value (mil) |
7,638.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.29% |
| Cost of Debt |
4.25% |
| WACC |
8.16% |