Genpact (G) DCF: History & Chart

Genpact Limited(G)

Information Technology Services · Hamilton, HA

$35.14+0.73 (+2.12%)

Delayed quote: Sep 11, 2026, 4:00 PM EDT

About Genpact Limited

Genpact Limited (G) is a global professional services firm specializing in business process management and information technology solutions. The company extends its offerings across diverse geographies, including India, the wider Asian market, North and Latin America, and Europe. Its operations are structured around three primary industry segments: Banking, Capital Markets, and Insurance; Consumer Goods, Retail, Life Sciences, and Healthcare; and High Technology, Manufacturing, and Services. Genpact provides a range of strategic advisory services, such as financial counsel for Chief Financial Officers and extensive environmental, social, and governance (ESG) support. These ESG services cover critical areas like data management, carbon footprint accounting, human rights assessments, sustainability due diligence, and comprehensive ESG reporting. Its financial and accounting (F&A) service portfolio is robust, encompassing: Accounts Payable: From efficient document handling and invoice processing to approval and resolution management, and travel and expense administration. Invoice-to-Cash: Managing customer master data, credit and contract oversight, order fulfillment, billing, collections, and dispute resolution. Record-to-Report: Core accounting functions, treasury operations, tax compliance, product cost analysis, and crucial closing and reporting activities. Financial Planning and Analysis: Delivering budgeting, forecasting, and business performance reporting. Enterprise Risk and Compliance: Addressing operational risks and establishing control frameworks. Additionally, Genpact offers expert supply chain consulting and after-sales support. Its sourcing and procurement services are comprehensive, including strategic direct and indirect sourcing, category management, spend analytics, procurement operations, and master data management. The company also supports sales and commercial functions through campaign and order management, dispute resolution, lead generation, pricing optimization, and promotion strategies. In the realm of information technology, Genpact delivers end-user computing support, infrastructure management, application production support, and database management. It further drives organizational change through its transformation services, which integrate digital solutions, specialized consulting, and advanced analytics capabilities. Founded in 1997, Genpact Limited is headquartered in Hamilton, Bermuda.

Hamilton, HA

141,000 employees

www.genpact.com

Technology / Information Technology Services

Sector: Technology
Industry: Information Technology Services
CEO: Balkrishan Kalra

View full financials

Genpact Limited (G) DCF Valuation

Price is BELOW the estimated range

$47.59

$96.67

Model scenario range

$35.14

Today's price

TGM's two-stage DCF values Genpact Limited (G) between $47.59 and $96.67 depending on assumptions, with a base case of $66.47. 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?

Growth the price assumes-6.5%/yr

Actual FCF growth, last 5 years+7.4%/yr

$35.14 is justified only if free cash flow grows about -6.5% 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	4.0%/yr	8.5%	$47.59
Base case	7.0%/yr	7.5%	$66.47
Optimistic	10.0%/yr	6.5%	$96.67
Third-party model estimate (FMP)	independent reference · retrieved Sep 11, 2026 · assumptions not provided		$104.30

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.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$35.14

Market-Implied Growth

-6.5%/yr

vs +7.4% 5Y actual

Model Scenario Range

$47.59 – $96.67

model output — not a price target

G DCF Fair Value Calculator

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.

FCF Growth Rate7%/yr

Historical FCF CAGR: 3Y 1.8% · 5Y 7.4% · 10Y 10.4%

Discount Rate (WACC)7.5%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $481.1M · 0.17B shares · net debt $688.5M

Estimated Fair Value

$66.47

+89.2% vs $35.14

Current price$35.14

Third-party model estimate (FMP)$104.30

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 7.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $35.14; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
5.5%	$87.69	$99.20	$115	$136	$168
6.5%	$68.95	$75.86	$84.49	$95.57	$110
7.5%	$56.47	$61.02	$66.47	$73.13	$81.44
8.5%	$47.58	$50.76	$54.48	$58.86	$64.11
9.5%	$40.91	$43.25	$45.92	$48.99	$52.57