
Maruti Suzuki India Ltd
NSE:MARUTI

Intrinsic Value
The intrinsic value of one
MARUTI
stock under the Base Case scenario is
10 746.91
INR.
Compared to the current market price of 12 612 INR,
Maruti Suzuki India Ltd
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Maruti Suzuki India Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Maruti Suzuki India Ltd
Balance Sheet Decomposition
Maruti Suzuki India Ltd
Current Assets | 295.2B |
Cash & Short-Term Investments | 122.4B |
Receivables | 65.8B |
Other Current Assets | 107B |
Non-Current Assets | 1T |
Long-Term Investments | 582.3B |
PP&E | 400.2B |
Intangibles | 8.9B |
Other Non-Current Assets | 33.1B |
Free Cash Flow Analysis
Maruti Suzuki India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Maruti Suzuki India Ltd
Revenue
|
1.5T
INR
|
Cost of Revenue
|
-1.1T
INR
|
Gross Profit
|
454.2B
INR
|
Operating Expenses
|
-308.7B
INR
|
Operating Income
|
145.5B
INR
|
Other Expenses
|
-479m
INR
|
Net Income
|
145B
INR
|
MARUTI Profitability Score
Profitability Due Diligence
Maruti Suzuki India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Maruti Suzuki India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
MARUTI Solvency Score
Solvency Due Diligence
Maruti Suzuki India Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Score
Maruti Suzuki India Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MARUTI Price Targets Summary
Maruti Suzuki India Ltd
According to Wall Street analysts, the average 1-year price target for
MARUTI
is 13 887.44 INR
with a low forecast of 11 211 INR and a high forecast of 16 563.75 INR.
Dividends
Current shareholder yield for MARUTI 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
MARUTI
stock under the Base Case scenario is
10 746.91
INR.
Compared to the current market price of 12 612 INR,
Maruti Suzuki India Ltd
is
Overvalued by 15%.