ExlService Holdings

Evaluacion 04-2024

Esteban

Community Contributor

Published

01 May 24

Updated

25 Jun 24

Esteban's Fair Value

US$12.70

240.2% overvalued

25 Jun

US$43.21

24.9%

1.1%

Author's Valuation

US$12.7

240.2% overvalued

Esteban's Fair Value

Narrative

Updates0

Esteban'sFair Value

US$12.7

240.2% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.51%

Professional Services revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.06%

Calculation

US$100.11m

Earnings '29

25.52x

PE Ratio '29

US$2.56b

Market Cap '29

US$2.56b

Market Cap '29

144.72m

No. shares '29

US$17.66

Share Price '29

US$17.66 Share Price '29

Discounted to 2024 @ 6.35% p.a.

US$12.98

Fair Value '24