Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Genpact LTD

GCIK 0001398659

Compare:ACN CTSH IBM DXC EPAM

Compare G

Intrinsic Value

G Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

G Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Genpact LTD, derived from annual filing data.

Read the DCF guide

DCF fair value

$45.21

Implied equity value $8B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$38.13 – $54.42

Bear

$38.13

Base

$45.21

Bull

$54.42

Model assumptions

Cash flow base

$594M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

6.5%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$45.21Baseline

Growth +1 pt$51.12+$5.91

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Genpact LTD, derived from annual filing data.

Read the DCF guide

DCF fair value

$45.21

Implied equity value $8B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$38.13 – $54.42

Bear

$38.13

Base

$45.21

Bull

$54.42

Model assumptions

Cash flow base

$594M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

6.5%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$45.21Baseline

Growth +1 pt$51.12+$5.91

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$8B

Less total debt

− $2B

Plus cash and equivalents

+ $1B

Equity value

After the bridge

$8B

Diluted shares

176,646,644

Fair value / share

$45.21