In partnership with

Find out why 1M+ professionals read Superhuman AI daily.

In 2 years you will be working for AI

Or an AI will be working for you

Here's how you can future-proof yourself:

1. Join the Superhuman AI newsletter – read by 1M+ people at top companies

2. Master AI tools, tutorials, and news in just 3 minutes a day

3. Become 10X more productive using AI

Join 1,000,000+ pros at companies like Google, Meta, and Amazon that are using AI to get ahead.

Sign up and start learning AI

ExlService Holdings DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.15%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2%

Historical Data

Revenue growth in the last 10 years (CAGR): 11.33%

Earnings growth in the last 10 years (CAGR): 14.41%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 12.80%

Future Assumptions

End of Year FCF growth: 6%

Growth until end of 2026: 12%

Growth until end of 2034: 9%

Perpetual growth: 3%

Net Debt: 0.056B

Outstanding Stock Options Present Value Assumption: $0.021B

Restricted Stock Units + Performance Stock Units Present Value Assumption: $0.2B

Stock Valuation based on these assumptions: $50.90

Last update 05/16/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in ExlService Holdings (EXLS) and I don’t plan to add a position in the coming days.