G
Genpact Ltd
Price:  
34.28 
USD
Volume:  
1,179,266.00
Bermuda | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Genpact Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Genpact Ltd (G) is 40.39 USD. This Genpact valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.28 USD, the upside of Genpact Ltd is %.

The range of the Intrinsic Value is 32.49 - 53.13 USD

34.28 USD
Stock Price
40.39 USD
Intrinsic Value
Intrinsic Value Details

Genpact Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.49 - 53.13 40.39 17.8%
DCF (Growth 10y) 42.49 - 68.19 52.36 52.7%
DCF (EBITDA 5y) 34.92 - 42.56 39.40 14.9%
DCF (EBITDA 10y) 44.12 - 56.05 50.50 47.3%
Fair Value 73.60 - 73.60 73.60 114.71%
P/E 41.40 - 91.66 62.79 83.2%
EV/EBITDA 31.35 - 43.32 36.84 7.5%
EPV 30.92 - 41.96 36.44 6.3%
DDM - Stable 28.44 - 58.29 43.36 26.5%
DDM - Multi 27.27 - 44.23 33.80 -1.4%

Genpact Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,181.71
Beta 0.83
Outstanding shares (mil) 180.33
Enterprise Value (mil) 7,012.50
Market risk premium 4.60%
Cost of Equity 8.13%
Cost of Debt 4.34%
WACC 7.30%