Loading...

Discounted Cash Flow (DCF) Analysis Unlevered


ExlService Holdings Inc.

ExlService Holdings Inc. (EXLS)

Industrials

Operating Data

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 478.45499.26628.47685.98762.33883.161,000.351,133.101,283.461,453.781,646.69
Revenue (%)
EBITDA 89.9066.05108.60119.84125.94116.05160.76182.09206.25233.62264.62
EBITDA (%)
EBIT 64.9738.0477.1185.2786.9867.30108.24122.60138.87157.30178.17
EBIT (%)
Depreciation 24.9328.0131.4934.5738.9648.7552.5259.4967.3876.3286.45
Depreciation (%)

Balance Sheet Data

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Total Cash 158.03192.72224.18233.92272.76288.62349.92396.36448.96508.53576.01
Total Cash (%)
Account Receivables 76.1280.2392.64113.05135.69164.71166.16188.21213.18241.47273.52
Account Receivables (%)
Inventories -----------
Inventories (%)
Accounts Payable 4.744.646.413.295.955.658.109.1810.4011.7813.34
Accounts Payable (%)
Capital Expenditure -15.93-27.66-25.58-25.86-35.14-40.45-43.22-48.95-55.45-62.80-71.14
Capital Expenditure (%)

Weighted Average Cost Of Capital

Share price $ 69.77
Diluted Shares Outstanding 34.45
Cost of Debt
Tax Rate 5.65
After-tax Cost of Debt -0.23
Risk-Free Rate
Market Risk Premium
Cost of Equity 11.53
Total Debt 263.56
Total Equity 2,403.65
Total Capital 2,667.20
Debt Weighting 9.88
Equity Weighting 90.12
Wacc

Build Up Free Cash

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 478.45499.26628.47685.98762.33883.161,000.351,133.101,283.461,453.781,646.69
EBITDA 89.9066.05108.60119.84125.94116.05160.76182.09206.25233.62264.62
EBIT 64.9738.0477.1185.2786.9867.30108.24122.60138.87157.30178.17
Tax Rate 25.98%13.80%31.95%26.41%42.51%5.65%24.38%24.38%24.38%24.38%24.38%
EBIAT 48.0932.7952.4862.7550.0163.4981.8592.71105.01118.95134.73
Depreciation 24.9328.0131.4934.5738.9648.7552.5259.4967.3876.3286.45
Accounts Receivable --4.11-12.41-20.41-22.65-29.01-1.45-22.05-24.98-28.29-32.04
Inventories -----------
Accounts Payable --0.091.77-3.122.65-0.292.451.081.221.381.56
Capital Expenditure -11.73-2.080.289.285.312.775.736.507.368.33
UFCF 73.0268.3371.2474.0878.2588.24138.13136.96155.13175.72199.04
WACC
PV UFCF 124.61111.46113.89116.38118.92
SUM PV UFCF 632.62

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 10.85
Free cash flow (t + 1) 207.00
Terminal Value 3,021.85
Present Value of Terminal Value 1,805.49

Intrinsic Value

Enterprise Value 2,438.10
Net Debt -25.06
Equity Value 2,463.16
Shares Outstanding 34.45
Equity Value Per Share 71.50