
MakeMyTrip Ltd
NASDAQ:MMYT

Intrinsic Value
The intrinsic value of one
MMYT
stock under the Base Case scenario is
71.96
USD.
Compared to the current market price of 102.09 USD,
MakeMyTrip Ltd
is
Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MakeMyTrip Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
MakeMyTrip Ltd
Balance Sheet Decomposition
MakeMyTrip Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 761.2m |
Receivables | 150.8m |
Other Current Assets | 153.3m |
Non-Current Assets | 763m |
Long-Term Investments | 5m |
PP&E | 26.5m |
Intangibles | 597.8m |
Other Non-Current Assets | 133.8m |
Free Cash Flow Analysis
MakeMyTrip Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
MakeMyTrip Ltd
Revenue
|
978.3m
USD
|
Cost of Revenue
|
-274.3m
USD
|
Gross Profit
|
704m
USD
|
Operating Expenses
|
-584.1m
USD
|
Operating Income
|
119.9m
USD
|
Other Expenses
|
-24.8m
USD
|
Net Income
|
95.1m
USD
|
MMYT Profitability Score
Profitability Due Diligence
MakeMyTrip Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
MakeMyTrip Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
MMYT Solvency Score
Solvency Due Diligence
MakeMyTrip Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
MakeMyTrip Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MMYT Price Targets Summary
MakeMyTrip Ltd
According to Wall Street analysts, the average 1-year price target for
MMYT
is 123.9 USD
with a low forecast of 111.1 USD and a high forecast of 141.75 USD.
Dividends
Current shareholder yield for MMYT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MMYT
stock under the Base Case scenario is
71.96
USD.
Compared to the current market price of 102.09 USD,
MakeMyTrip Ltd
is
Overvalued by 30%.