GURUFOCUS.COM » STOCK LIST » Technology » Software » Expleo Solutions Ltd (NSE:EXPLEOSOL) » Definitions » Intrinsic Value: Projected FCF

Expleo Solutions (NSE:EXPLEOSOL) Intrinsic Value: Projected FCF : ₹760.71 (As of Jun. 06, 2025)


View and export this data going back to 2009. Start your Free Trial

What is Expleo Solutions Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-06), Expleo Solutions's Intrinsic Value: Projected FCF is ₹760.71. The stock price of Expleo Solutions is ₹1042.50. Therefore, Expleo Solutions's Price-to-Intrinsic-Value-Projected-FCF of today is 1.4.

The historical rank and industry rank for Expleo Solutions's Intrinsic Value: Projected FCF or its related term are showing as below:

NSE:EXPLEOSOL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.33   Med: 1.41   Max: 3.05
Current: 1.37

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Expleo Solutions was 3.05. The lowest was 0.33. And the median was 1.41.

NSE:EXPLEOSOL's Price-to-Projected-FCF is ranked better than
58.72% of 1342 companies
in the Software industry
Industry Median: 1.655 vs NSE:EXPLEOSOL: 1.37

Expleo Solutions Intrinsic Value: Projected FCF Historical Data

The historical data trend for Expleo Solutions's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Expleo Solutions Intrinsic Value: Projected FCF Chart

Expleo Solutions Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 567.49 774.72 477.39 547.63 761.76

Expleo Solutions Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 547.63 - - - 761.76

Competitive Comparison of Expleo Solutions's Intrinsic Value: Projected FCF

For the Information Technology Services subindustry, Expleo Solutions's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Expleo Solutions's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, Expleo Solutions's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Expleo Solutions's Price-to-Projected-FCF falls into.


;
;

Expleo Solutions Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Expleo Solutions's Free Cash Flow(6 year avg) = ₹453.65.

Expleo Solutions's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*453.64714285714+6358.44*0.8)/15.521
=762.14

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Expleo Solutions  (NSE:EXPLEOSOL) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Expleo Solutions's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1042.50/762.13853550503
=1.37

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Expleo Solutions Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Expleo Solutions's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Expleo Solutions Business Description

Traded in Other Exchanges
Address
6A, Sixth Floor, Prince Infocity II, Number 283/3 and 283/4, Rajiv Gandhi Salai (OMR), Kandanchavadi, Chennai, TN, IND, 600096
Expleo Solutions Ltd is an India-based holding company. It is engaged in providing software testing services. The company delivers software validation and verification services to the banking and financial services industry around the world. It offers its services to various industries, including banking, finance, and insurance; energy and utilities; automotive and manufacturing; retail and logistics, and telecommunications. The services offered by the company consist of Management Consultancy, Quality Management, Technical Testing Services and Training services.

Expleo Solutions Headlines

No Headlines