
Easy Trip Planners Ltd
NSE:EASEMYTRIP

Intrinsic Value
The intrinsic value of one
EASEMYTRIP
stock under the Base Case scenario is
14.72
INR.
Compared to the current market price of 11.84 INR,
Easy Trip Planners Ltd
is
Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Easy Trip Planners Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Easy Trip Planners Ltd
Balance Sheet Decomposition
Easy Trip Planners Ltd
Current Assets | 7.4B |
Cash & Short-Term Investments | 3.2B |
Receivables | 2.3B |
Other Current Assets | 2B |
Non-Current Assets | 3.4B |
Long-Term Investments | 1.2B |
PP&E | 402.4m |
Intangibles | 1.1B |
Other Non-Current Assets | 812.3m |
Free Cash Flow Analysis
Easy Trip Planners Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Easy Trip Planners Ltd
Revenue
|
6.1B
INR
|
Cost of Revenue
|
-654.3m
INR
|
Gross Profit
|
5.5B
INR
|
Operating Expenses
|
-4.5B
INR
|
Operating Income
|
980.1m
INR
|
Other Expenses
|
-217.7m
INR
|
Net Income
|
762.3m
INR
|
EASEMYTRIP Profitability Score
Profitability Due Diligence
Easy Trip Planners Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Easy Trip Planners Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
EASEMYTRIP Solvency Score
Solvency Due Diligence
Easy Trip Planners Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Easy Trip Planners Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EASEMYTRIP Price Targets Summary
Easy Trip Planners Ltd
Dividends
Current shareholder yield for EASEMYTRIP 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
EASEMYTRIP
stock under the Base Case scenario is
14.72
INR.
Compared to the current market price of 11.84 INR,
Easy Trip Planners Ltd
is
Undervalued by 20%.