Discounted Cash Flow
Genpact Ltd.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.6b | $269.7m | $257.0m | 10.5% | $1.30 |
| 2017 | $2.7b (6.5%) | $263.1m (-2.4%) | $301.8m (17.5%) | 9.6% (-8.4%) | $1.36 (4.6%) |
| 2018 | $3.0b (9.6%) | $282.0m (7.2%) | $254.5m (-15.7%) | 9.4% (-2.2%) | $1.48 (8.8%) |
| 2019 | $3.5b (17.3%) | $304.9m (8.1%) | $353.0m (38.7%) | 8.7% (-7.9%) | $1.60 (8.1%) |
| 2020 | $3.7b (5.4%) | $308.3m (1.1%) | $514.1m (45.7%) | 8.3% (-4.0%) | $1.62 (1.3%) |
| 2021 | $4.0b (8.4%) | $369.4m (19.8%) | $640.9m (24.7%) | 9.2% (10.5%) | $1.97 (21.6%) |
| 2022 | $4.4b (8.7%) | $353.4m (-4.3%) | $393.1m (-38.7%) | 8.1% (-12.0%) | $1.92 (-2.5%) |
| 2023 | $4.5b (2.4%) | $631.3m (78.6%) | $435.4m (10.8%) | 14.1% (74.4%) | $3.46 (80.2%) |
| 2024 | $4.8b (6.5%) | $513.7m (-18.6%) | $532.7m (22.3%) | 10.8% (-23.6%) | $2.88 (-16.8%) |
| 2025 | $5.1b (6.6%) | $552.5m (7.6%) | $734.7m (37.9%) | 10.9% (0.9%) | $3.18 (10.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.