ExlService Holdings, Inc. (EXLS)
Services-Business Services, NEC · Technology · $4.7B
Intrinsic Value (Consensus)
$37.88
Current Price
$30.80
Margin of Safety
+23%
23% Below Intrinsic Value
Value: $38
Price: $31
Valuation Model Estimates
Current Price: $30.80
DCF (Discounted Cash Flow)
$91.37
Graham Number
$14.38
Earnings Power Value
$14.95
Relative Value (P/E)
$30.80
Dividend Discount Model
Not applicable
—
Consensus Value
$37.88
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.54
- EPS (Forward)
- $1.85
- Book Value
- $5.97
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 27.5%
- Debt/Equity
- 33%
- Revenue Growth
- 13.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance