Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ExlService Holdings, Inc.
Bear Case (25th pct.)
-40.3% vs price
Base Case (Median)
-21.6% vs price
Bull Case (75th pct.)
1.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $28.95 | -21.6% | High (40%) |
| PE Comparable | $40.78 | 10.4% | Medium (25%) |
| Growth Trajectory DCF | $67.84 | 83.6% | Medium (20%) |
| Graham Number | $14.63 | -60.4% | Low (10%) |
| EV/EBITDA | $23.97 | -35.1% | Medium (20%) |
| EV/FCF | $34.36 | -7.0% | Medium (20%) |
| Earnings Power Value | $20.16 | -45.4% | Medium (50%) |
Based on 7 out of 7 methods, EXLS appears fairly valued at the current price of $36.95. The base case fair value of $28.95 implies 21.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.