EXLS
Exlservice Holdings Inc
Price:  
33.10 
USD
Volume:  
753,010.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXLS Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Exlservice Holdings Inc (EXLS) is 44.09 USD. This EXLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.10 USD, the upside of Exlservice Holdings Inc is %.

The range of the Intrinsic Value is 32.09 - 71.30 USD

33.10 USD
Stock Price
44.09 USD
Intrinsic Value
Intrinsic Value Details

EXLS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.09 - 71.30 44.09 33.2%
DCF (Growth 10y) 47.26 - 100.90 63.78 92.7%
DCF (EBITDA 5y) 37.97 - 57.18 47.16 42.5%
DCF (EBITDA 10y) 50.76 - 77.72 63.18 90.9%
Fair Value 28.02 - 28.02 28.02 -15.35%
P/E 27.12 - 36.17 31.61 -4.5%
EV/EBITDA 16.74 - 34.11 27.18 -17.9%
EPV 11.69 - 15.62 13.66 -58.7%
DDM - Stable 10.22 - 29.38 19.80 -40.2%
DDM - Multi 28.91 - 65.31 40.17 21.4%

EXLS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,376.76
Beta 1.08
Outstanding shares (mil) 162.44
Enterprise Value (mil) 5,614.23
Market risk premium 4.60%
Cost of Equity 8.55%
Cost of Debt 4.31%
WACC 8.37%