As of 2024-09-14, the Intrinsic Value of Genpact Ltd (G) is
44.19 USD. This Genpact valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.29 USD, the upside of Genpact Ltd is
%.
The range of the Intrinsic Value is 36.03 - 57.03 USD
44.19 USD
Intrinsic Value
Genpact Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.03 - 57.03 |
44.19 |
12.5% |
| DCF (Growth 10y) |
45.01 - 69.38 |
54.52 |
38.8% |
| DCF (EBITDA 5y) |
33.92 - 42.97 |
38.38 |
-2.3% |
| DCF (EBITDA 10y) |
41.80 - 53.58 |
47.43 |
20.7% |
| Fair Value |
75.15 - 75.15 |
75.15 |
91.27% |
| P/E |
39.38 - 68.65 |
53.90 |
37.2% |
| EV/EBITDA |
25.77 - 41.55 |
33.99 |
-13.5% |
| EPV |
34.00 - 44.35 |
39.17 |
-0.3% |
| DDM - Stable |
31.39 - 62.81 |
47.10 |
19.9% |
| DDM - Multi |
30.37 - 47.61 |
37.11 |
-5.6% |
Genpact Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,000.69 |
| Beta |
0.46 |
| Outstanding shares (mil) |
178.18 |
| Enterprise Value (mil) |
7,738.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.66% |
| Cost of Debt |
4.28% |
| WACC |
6.98% |