TGM's two-stage DCF values Genpact Limited (G) between $41.63 and $84.87 depending on assumptions, with a base case of $58.27. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.
What would today's price require?
$36.71 is justified only if free cash flow grows about -5.6% a year (fading to 2.5% long-run) at a 7.5% required return — slower than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 1.1%/yr | 8.5% | $41.63 |
| Base case | 4.1%/yr | 7.5% | $58.27 |
| Optimistic | 7.1%/yr | 6.5% | $84.87 |
| Third-party model estimate (FMP) | independent reference · retrieved Jul 30, 2026 · assumptions not provided | $106.47 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$36.71
Market-Implied Growth
-5.6%/yr
vs +1.6% 5Y actual
Model Scenario Range
$41.63 – $84.87
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for G (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $481.1M · 0.17B shares · net debt $688.5M
Estimated Fair Value
$58.27
+58.7% vs $36.71
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 4.1%/yr FCF growth and 10-year horizon fixed. Green = above today's $36.71; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $76.76 | $86.79 | $100 | $119 | $147 |
| 6.5% | $60.43 | $66.45 | $73.98 | $83.65 | $96.53 |
| 7.5% | $49.55 | $53.52 | $58.27 | $64.08 | $71.33 |
| 8.5% | $41.78 | $44.56 | $47.81 | $51.63 | $56.22 |
| 9.5% | $35.96 | $38.00 | $40.33 | $43.02 | $46.14 |
