Max India Ltd
NSE:MAXIND
Intrinsic Value
The intrinsic value of one MAXIND stock under the Base Case scenario is 142.71 INR. Compared to the current market price of 187.24 INR, Max India Ltd is Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Max India Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Max India Ltd
Balance Sheet Decomposition
Max India Ltd
Current Assets | 3B |
Cash & Short-Term Investments | 2.5B |
Receivables | 59m |
Other Current Assets | 441.6m |
Non-Current Assets | 3.6B |
Long-Term Investments | 1.7B |
PP&E | 1.5B |
Intangibles | 139.2m |
Other Non-Current Assets | 304.8m |
Free Cash Flow Analysis
Max India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Max India Ltd
Revenue
|
1.5B
INR
|
Cost of Revenue
|
-639.1m
INR
|
Gross Profit
|
850.6m
INR
|
Operating Expenses
|
-2B
INR
|
Operating Income
|
-1.2B
INR
|
Other Expenses
|
-3.8m
INR
|
Net Income
|
-1.2B
INR
|
MAXIND Profitability Score
Profitability Due Diligence
Max India Ltd's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
Score
Max India Ltd's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
MAXIND Solvency Score
Solvency Due Diligence
Max India Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Max India Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAXIND Price Targets Summary
Max India Ltd
Dividends
Current shareholder yield for MAXIND 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 MAXIND stock under the Base Case scenario is 142.71 INR.
Compared to the current market price of 187.24 INR, Max India Ltd is Overvalued by 24%.