G
Genpact Ltd
Price:  
44.31 
USD
Volume:  
1,127,914.00
Bermuda | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Genpact Intrinsic Value

38.40 %
Upside

What is the intrinsic value of Genpact?

As of 2025-07-12, the Intrinsic Value of Genpact Ltd (G) is 61.33 USD. This Genpact valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.31 USD, the upside of Genpact Ltd is 38.40%.

The range of the Intrinsic Value is 43.33 - 106.17 USD

Is Genpact undervalued or overvalued?

Based on its market price of 44.31 USD and our intrinsic valuation, Genpact Ltd (G) is undervalued by 38.40%.

44.31 USD
Stock Price
61.33 USD
Intrinsic Value
Intrinsic Value Details

Genpact Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.33 - 106.17 61.33 38.4%
DCF (Growth 10y) 55.41 - 128.84 76.60 72.9%
DCF (EBITDA 5y) 38.54 - 49.10 42.02 -5.2%
DCF (EBITDA 10y) 50.01 - 66.47 56.08 26.6%
Fair Value 46.22 - 46.22 46.22 4.31%
P/E 27.88 - 43.08 41.17 -7.1%
EV/EBITDA 28.32 - 42.08 33.63 -24.1%
EPV 35.44 - 51.12 43.28 -2.3%
DDM - Stable 26.28 - 80.68 53.48 20.7%
DDM - Multi 36.69 - 87.06 51.57 16.4%

Genpact Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,748.49
Beta 0.86
Outstanding shares (mil) 174.87
Enterprise Value (mil) 8,423.73
Market risk premium 4.60%
Cost of Equity 7.70%
Cost of Debt 4.28%
WACC 7.09%