|
Market Closed -
Nasdaq
16:00:00 2026-09-01 EDT
|
5-day change | 1st Jan Change | ||
| 37.42 USD | -1.73% |
|
-0.08% | -11.83% |
Company Valuation: ExlService Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,821 | 5,602 | 5,088 | 7,140 | 6,669 | 5,673 | - | - |
| Change | - | 16.2% | -9.18% | 40.33% | -6.59% | -14.93% | - | - |
| Enterprise Value (EV) 1 | 4,767 | 5,554 | 4,997 | 7,088 | 6,640 | 5,721 | 5,607 | 5,427 |
| Change | - | 16.51% | -10.04% | 41.84% | -6.32% | -13.84% | -1.99% | -3.21% |
| P/E | 43.2x | 40.1x | 28x | 36.7x | 27.6x | 22x | 18.6x | 16.2x |
| PBR | 6.95x | 7.43x | 5.73x | 7.72x | 7.56x | 6.46x | 5.13x | 4.02x |
| PEG | - | 1.5x | 0.9x | 3.67x | 1x | 2.1x | 1x | 1.1x |
| Capitalization / Revenue | 4.3x | 3.97x | 3.12x | 3.88x | 3.19x | 2.35x | 2.11x | 1.89x |
| EV / Revenue | 4.25x | 3.93x | 3.06x | 3.86x | 3.18x | 2.37x | 2.08x | 1.8x |
| EV / EBITDA | 19.5x | 18.7x | 14.3x | 17.8x | 14.7x | 11.2x | 9.76x | 8.46x |
| EV / EBIT | 30.6x | 28.9x | 20.9x | 26.9x | 21.2x | 16.2x | 13.7x | 11.9x |
| EV / FCF | 32.5x | 45.8x | 31.5x | 31.9x | 22.3x | 17.6x | 15.6x | 13x |
| FCF Yield | 3.07% | 2.18% | 3.17% | 3.14% | 4.49% | 5.67% | 6.42% | 7.68% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.67 | 0.846 | 1.1 | 1.21 | 1.54 | 1.699 | 2.007 | 2.316 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,122 | 1,412 | 1,631 | 1,838 | 2,088 | 2,410 | 2,691 | 3,007 |
| EBITDA 1 | 244.9 | 297.5 | 349.1 | 397.7 | 452.3 | 511.2 | 574.3 | 641.2 |
| EBIT 1 | 155.9 | 192.2 | 238.8 | 263.6 | 313.8 | 354 | 408 | 457.6 |
| Net income 1 | 114.8 | 143 | 184.6 | 198.3 | 251 | 262 | 305.9 | 349.4 |
| Net Debt 1 | -53.86 | -47.7 | -90.83 | -52.09 | -29.77 | 47.66 | -66.46 | -246.6 |
| Reference price 2 | 28.95 | 33.89 | 30.85 | 44.38 | 42.44 | 37.42 | 37.42 | 37.42 |
| Nbr of stocks (in thousands) | 166,515 | 165,323 | 164,923 | 160,882 | 157,149 | 151,612 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/29/24 | 2/25/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.41x | 2.42x | 11.39x | -.--% | 5.77B | |
| 36.76x | 6.7x | 23.8x | 0.93% | 80.75B | |
| 39.25x | 1.3x | 14.01x | 0.95% | 17.44B | |
| 20.05x | 2.05x | 10.11x | 3.67% | 14.07B | |
| 25.42x | 2.84x | 12.15x | 2.94% | 12.16B | |
| 25.04x | 3.49x | 13.44x | 2.31% | 8.08B | |
| 15.43x | 0.66x | 9.25x | 1.39% | 7.01B | |
| 10.71x | 1.26x | 6.7x | 1.96% | 6.38B | |
| 18.7x | 0.4x | 9.32x | 3.99% | 5.3B | |
| 42.08x | 1.9x | 14.78x | 0.49% | 5B | |
| Average | 25.58x | 2.30x | 12.50x | 1.86% | 16.2B | |
| Weighted average by Cap. | 31.25x | 4.28x | 17.67x | 1.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXLS Stock
- Valuation ExlService Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
