ExlService Holdings, Inc. (EXLS)
Services-Business Services, NEC · Technology · $4.4B
Intrinsic Value (Consensus)
$37.88
Current Price
$28.79
Margin of Safety
+31.6%
31.6% Below Intrinsic Value
Value: $38
Price: $29
Valuation Model Estimates
Current Price: $28.79
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%.
Health Score
A
88
Profitability
25/25
Strength
22/25
Valuation
22/25
Growth
19/25
Financial Health Signals
Strong profitability — ROE of 28% (above 20% is excellent)
Strong earnings growth (20% YoY)
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance