As of 2024-12-12, the Intrinsic Value of Genpact Ltd (G) is
50.73 USD. This Genpact valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.10 USD, the upside of Genpact Ltd is
12.50%.
The range of the Intrinsic Value is 37.16 - 80.47 USD
50.73 USD
Intrinsic Value
Genpact Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.16 - 80.47 |
50.73 |
12.5% |
| DCF (Growth 10y) |
45.43 - 92.78 |
60.37 |
33.9% |
| DCF (EBITDA 5y) |
32.80 - 39.62 |
34.40 |
-23.7% |
| DCF (EBITDA 10y) |
41.39 - 51.97 |
44.76 |
-0.8% |
| Fair Value |
77.71 - 77.71 |
77.71 |
72.31% |
| P/E |
25.54 - 52.41 |
42.88 |
-4.9% |
| EV/EBITDA |
26.19 - 36.27 |
30.42 |
-32.5% |
| EPV |
32.25 - 43.68 |
37.96 |
-15.8% |
| DDM - Stable |
32.03 - 86.52 |
59.28 |
31.4% |
| DDM - Multi |
29.59 - 61.26 |
39.81 |
-11.7% |
Genpact Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,953.84 |
| Beta |
0.79 |
| Outstanding shares (mil) |
176.36 |
| Enterprise Value (mil) |
8,577.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.06% |
| Cost of Debt |
4.25% |
| WACC |
7.40% |