EXL Service
S&P 400
$35.26
+1.85%
Delayed · cached 15 min
Fair value analysis
EXLS
EXL Service
$35.26
Close used for this calculation
$28.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Quality radar
Consensus fair value
$28.06
Above FV▼ -20.4% against the close used
Model range $6.76 – $30.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$6.76Fair value$28.06Bull$30.80
FairClose
52-week traded range
52W low $25.2252W high $44.13
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
EXL Service closed at $35.26, 25.7% above the consensus fair value of $28.06 drawn from 7 valuation models.
Financial DNA score 53/100 — Good. P/E of 22.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$27.85
-21.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.4%, r=10%, tg=3%, n=10yr
P/E Fair Value
$30.80
-12.6%
EPS × 20x (sector P/E)
EPS=1.54, Sector P/E=20x
Peter Lynch (PEG)
$6.76
-80.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1.54, g=4.4%
EV/EBITDA
$26.97
-23.5%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=373M
Book Value (P/B)
$24.61
-30.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4.96, ROE=32.2%, g=4.4%, r=10%
Reverse DCF
$35.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9% | Historical: 4.4%
Margin of Safety
$21.99
-37.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29.33, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.