Firstsource Solutions Ltd
NSE:FSL

Watchlist Manager
Firstsource Solutions Ltd Logo
Firstsource Solutions Ltd
NSE:FSL
Watchlist
Price: 357.3 INR -2.27% Market Closed
Market Cap: 249B INR
Have any thoughts about
Firstsource Solutions Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one FSL stock under the Base Case scenario is 332.88 INR. Compared to the current market price of 357.3 INR, Firstsource Solutions Ltd is Overvalued by 7%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FSL Relative Value
Base Case
332.88 INR
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.5
P/S
P/S
Price to Sales
3.5
vs History
0
vs Industry
41
Median 3Y
1.8
Median 5Y
1.4
Industry
2.4
Forward
3.2
More Details
46
P/E
P/E
Price to Earnings
46
vs History
0
vs Industry
20
Median 3Y
20.6
Median 5Y
15.8
Industry
23.2
Forward
39.5
More Details
34.7
P/OCF
P/OCF
Price to OCF
34.7
vs History
0
vs Industry
22
Median 3Y
13.4
Median 5Y
10.3
Industry
17.4
More Details
31.2
P/FCFE
P/FCFE
Price to FCFE
31.2
vs History
22
vs Industry
12
Median 3Y
29.7
Median 5Y
20.3
Industry
21.3
More Details
6.3
P/B
P/B
Price to Book Value
6.3
vs History
0
vs Industry
24
Median 3Y
3.1
Median 5Y
2.7
Industry
2.9
More Details
3.6
EV/S
EV/S
Enterprise Value to Sales
3.6
vs History
0
vs Industry
38
Median 3Y
1.8
Median 5Y
1.5
Industry
2.4
Forward
3.2
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.9
More Details
24.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
24.3
vs History
0
vs Industry
24
Median 3Y
11.7
Median 5Y
10.4
Industry
12.9
Forward
20.9
More Details
33.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
33.4
vs History
0
vs Industry
20
Median 3Y
16.6
Median 5Y
13.7
Industry
16.5
Forward
28.2
More Details
35.7
EV/OCF
EV/OCF
Enterprise Value to OCF
35.7
vs History
0
vs Industry
20
Median 3Y
13.6
Median 5Y
11.2
Industry
16.3
More Details
50.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
50.5
vs History
0
vs Industry
19
Median 3Y
16.3
Median 5Y
13.1
Industry
19
More Details
3.7
EV/IC
EV/IC
Enterprise Value to IC
3.7
vs History
0
vs Industry
32
Median 3Y
2.1
Median 5Y
1.8
Industry
2.5
More Details

Multiples Across Competitors

FSL Competitors Multiples
Firstsource Solutions Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Firstsource Solutions Ltd
NSE:FSL
246.2B INR 3.5 46 24.3 33.4
US
Visa Inc
NYSE:V
624.6B USD 17.4 32.1 25.1 26.2
US
Mastercard Inc
NYSE:MA
481.3B USD 17.7 39.1 28.9 30.5
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6.1 31.1 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.3B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
87.4B USD 2.8 19.7 12.7 15
US
Block Inc
NYSE:SQ
55B USD 2.3 48.7 27.9 35.4
US
Paychex Inc
NASDAQ:PAYX
49.5B USD 9.3 29.1 20.7 22.3
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Firstsource Solutions Ltd
NSE:FSL
Average EV/EBITDA: 22.8
24.3
56%
0.4
US
Visa Inc
NYSE:V
25.1
37%
0.7
US
Mastercard Inc
NYSE:MA
28.9
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
27%
0.5
US
Block Inc
NYSE:SQ
27.9
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
20.7
22%
0.9
NL
Adyen NV
AEX:ADYEN
43
127%
0.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5

See Also

Summary
FSL intrinsic value, competitors valuation, and company profile.
DCF Valuation
FSL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FSL stock valuation using valuation multiples.
Wall Street Estimates
FSL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FSL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 209,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.