|
Market Closed -
Nasdaq
16:00:00 2026-10-14 EDT
|
5-day change | 1st Jan Change | ||
| 37.36 USD | +0.43% |
|
+5.21% | -11.97% |
| 10-08 | EXL Integrates Agentic AI Across Core Insurance And Healthcare Solutions | CI |
| 10-02 | Exlservice Holdings Insider Sold Shares Worth $389,180, According to a Recent SEC Filing | MT |
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 | 5,664 | - | - |
| Change | - | 16.2% | -9.18% | 40.33% | -6.59% | -15.07% | - | - |
| Enterprise Value (EV) 1 | 4,767 | 5,554 | 4,997 | 7,088 | 6,640 | 5,712 | 5,598 | 5,418 |
| Change | - | 16.51% | -10.04% | 41.84% | -6.32% | -13.97% | -2% | -3.22% |
| P/E | 43.2x | 40.1x | 28x | 36.7x | 27.6x | 22x | 18.6x | 16.1x |
| PBR | 6.95x | 7.43x | 5.73x | 7.72x | 7.56x | 6.45x | 5.12x | 4.02x |
| PEG | - | 1.5x | 0.9x | 3.67x | 1x | 2.1x | 1x | 1x |
| Capitalization / Revenue | 4.3x | 3.97x | 3.12x | 3.88x | 3.19x | 2.35x | 2.1x | 1.89x |
| EV / Revenue | 4.25x | 3.93x | 3.06x | 3.86x | 3.18x | 2.37x | 2.08x | 1.81x |
| EV / EBITDA | 19.5x | 18.7x | 14.3x | 17.8x | 14.7x | 11.2x | 9.74x | 8.53x |
| EV / EBIT | 30.6x | 28.9x | 20.9x | 26.9x | 21.2x | 16.1x | 13.7x | 11.8x |
| EV / FCF | 32.5x | 45.8x | 31.5x | 31.9x | 22.3x | 17.6x | 15.5x | 13x |
| FCF Yield | 3.07% | 2.18% | 3.17% | 3.14% | 4.49% | 5.68% | 6.43% | 7.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.67 | 0.846 | 1.1 | 1.21 | 1.54 | 1.699 | 2.009 | 2.323 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,122 | 1,412 | 1,631 | 1,838 | 2,088 | 2,410 | 2,693 | 2,996 |
| EBITDA 1 | 244.9 | 297.5 | 349.1 | 397.7 | 452.3 | 511.4 | 574.6 | 635 |
| EBIT 1 | 155.9 | 192.2 | 238.8 | 263.6 | 313.8 | 354 | 408.1 | 458.4 |
| Net income 1 | 114.8 | 143 | 184.6 | 198.3 | 251 | 262 | 306 | 350 |
| 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 | 37.36 | 37.36 | 37.36 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.98x | 2.37x | 11.17x | -.--% | 5.66B | |
| 31.14x | 15.91x | 22.63x | 0.69% | 719B | |
| 37.85x | 6.89x | 24.44x | 0.95% | 82.84B | |
| 22.44x | 4.44x | 9.77x | 0.75% | 64.41B | |
| -88.02x | 19.35x | 46.7x | -.--% | 50.99B | |
| 11.03x | 1.47x | 7.54x | 1% | 47.99B | |
| 45.98x | 1.7x | 9.52x | -.--% | 45.85B | |
| 19.3x | 3.31x | 7.88x | 1.64% | 30.98B | |
| 19.71x | 6.04x | 11.61x | -.--% | 25.81B | |
| 9.72x | 2.57x | 6.2x | -.--% | 24.5B | |
| Average | 13.11x | 6.41x | 15.75x | 0.5% | 109.75B | |
| Weighted average by Cap. | 24.21x | 12.54x | 20.82x | 0.66% |
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
