Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.6x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.6x - 0.6x | 0.6x |
| Fair Value | $23.67 - $26.16 | $24.91 |
| Upside | -3.1% - 7.1% | 2.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ExlService Holdings, Inc. | - | NasdaqGS:EXLS |
| TTEC Holdings, Inc. | - | NasdaqGS:TTEC |
| Concentrix Corporation | - | NasdaqGS:CNXC |
| WNS (Holdings) Limited | - | NYSE:WNS |
| DLH Holdings Corp. | - | NasdaqCM:DLHC |
| IBEX Limited | - | NasdaqGM:IBEX |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| EXLS | TTEC | CNXC | WNS | DLHC | IBEX | |||
| NasdaqGS:EXLS | NasdaqGS:TTEC | NasdaqGS:CNXC | NYSE:WNS | NasdaqCM:DLHC | NasdaqGM:IBEX | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.1% | 6.1% | 15.4% | 10.3% | 19.8% | 6.7% | ||
| 3Y CAGR | 17.9% | -1.0% | 19.9% | 13.2% | 17.2% | 4.7% | ||
| Latest Twelve Months | 12.7% | -10.4% | 21.7% | 1.1% | -3.0% | 1.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.1% | 2.2% | 4.9% | 11.4% | 3.2% | 4.0% | ||
| Prior Fiscal Year | 11.3% | 0.3% | 4.3% | 11.2% | 0.4% | 6.0% | ||
| Latest Fiscal Year | 10.8% | -14.5% | 2.5% | 10.6% | 1.9% | 6.6% | ||
| Latest Twelve Months | 10.8% | -14.5% | 2.7% | 9.6% | 1.6% | 7.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.9x | 6.6x | 5.6x | 11.9x | 5.8x | 6.0x | ||
| Price / LTM Sales | 4.1x | 0.1x | 0.4x | 2.0x | 0.2x | 0.6x | ||
| LTM P/E Ratio | 38.3x | -0.5x | 14.0x | 21.1x | 9.5x | 8.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 4.1x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.6x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 522 | 522 | 522 | |||||
| (=) Equity Value | 304 | 320 | 336 | |||||
| (/) Shares Outstanding | 13.2 | 13.2 | 13.2 | |||||
| Implied Value Range | 23.05 | 24.26 | 25.47 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23.05 | 24.26 | 25.47 | 24.42 | ||||
| Upside / (Downside) | -5.6% | -0.6% | 4.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EXLS | TTEC | CNXC | WNS | DLHC | IBEX | |
| Value of Common Equity | 7,596 | 169 | 3,634 | 2,663 | 60 | 322 | |
| (/) Shares Outstanding | 162.3 | 47.8 | 63.8 | 43.4 | 14.4 | 13.2 | |
| Implied Stock Price | 46.80 | 3.54 | 56.95 | 61.32 | 4.20 | 24.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 46.80 | 3.54 | 56.95 | 61.32 | 4.20 | 24.42 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |