What is Genpact LTD worth?
With the base-case assumptions below, a discounted cash flow model on Genpact LTD's reported free cash flow gives $79.23 per share. The share price was $43.12 on November 10, 2026, 46% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 1.5% | 10.0% | $48.09 | +12% |
| Base | 6.5% | 9.0% | $79.23 | +84% |
| Bull | 11.5% | 8.0% | $141.32 | +228% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $102.23 | $109.25 | $117.84 | $128.57 | $142.36 |
| 8.0% | $85.07 | $89.62 | $95.00 | $101.46 | $109.35 |
| 9.0% | $72.52 | $75.64 | $79.23 | $83.42 | $88.37 |
| 10.0% | $62.97 | $65.18 | $67.69 | $70.56 | $73.87 |
| 11.0% | $55.45 | $57.08 | $58.89 | $60.93 | $63.25 |
Where the presets come from
Base: years 1 to 5 grow at Genpact LTD's revenue growth rate over the last 5 fiscal years (6.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions