|
Market Closed -
Nasdaq
16:00:00 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 35.26 USD | +0.31% |
|
-3.26% | -16.92% |
| 09-09 | Exl Unveils Go Beyond Brand Launch | CI |
| 09-08 | ExlService Holdings, Inc. Presents at Citi?s 2026 Global TMT Conference, Sep-08-2026 01:55 PM |
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 | 5,346 | - | - |
| Change | - | 16.2% | -9.18% | 40.33% | -6.59% | -19.85% | - | - |
| Enterprise Value (EV) 1 | 4,767 | 5,554 | 4,997 | 7,088 | 6,640 | 5,394 | 5,279 | 5,099 |
| Change | - | 16.51% | -10.04% | 41.84% | -6.32% | -18.77% | -2.12% | -3.41% |
| P/E | 43.2x | 40.1x | 28x | 36.7x | 27.6x | 20.7x | 17.6x | 15.2x |
| PBR | 6.95x | 7.43x | 5.73x | 7.72x | 7.56x | 6.09x | 4.84x | 3.79x |
| PEG | - | 1.5x | 0.9x | 3.67x | 1x | 2x | 1x | 1x |
| Capitalization / Revenue | 4.3x | 3.97x | 3.12x | 3.88x | 3.19x | 2.22x | 1.99x | 1.78x |
| EV / Revenue | 4.25x | 3.93x | 3.06x | 3.86x | 3.18x | 2.24x | 1.96x | 1.7x |
| EV / EBITDA | 19.5x | 18.7x | 14.3x | 17.8x | 14.7x | 10.6x | 9.19x | 7.95x |
| EV / EBIT | 30.6x | 28.9x | 20.9x | 26.9x | 21.2x | 15.2x | 12.9x | 11.1x |
| EV / FCF | 32.5x | 45.8x | 31.5x | 31.9x | 22.3x | 16.6x | 14.7x | 12.2x |
| FCF Yield | 3.07% | 2.18% | 3.17% | 3.14% | 4.49% | 6.02% | 6.82% | 8.18% |
| 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 | 35.26 | 35.26 | 35.26 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.68x | 2.23x | 10.52x | -.--% | 5.33B | |
| 35.99x | 6.57x | 23.34x | 0.95% | 79.19B | |
| 37.76x | 1.26x | 13.54x | 0.99% | 16.78B | |
| 20.02x | 2.05x | 10.08x | 3.68% | 13.86B | |
| 25.51x | 2.85x | 12.19x | 2.93% | 12.04B | |
| 24.05x | 3.37x | 13.01x | 2.39% | 7.71B | |
| 15.54x | 0.65x | 9.23x | 1.38% | 6.9B | |
| 9.62x | 1.14x | 6.07x | 2.18% | 5.74B | |
| 79.4x | - | - | - | 5.38B | |
| 18.64x | 0.4x | 9.3x | 4% | 5.19B | |
| Average | 28.72x | 2.28x | 11.92x | 2.06% | 15.81B | |
| Weighted average by Cap. | 31.94x | 4.29x | 17.45x | 1.57% |
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
