
Mahindra Holidays and Resorts India Ltd
NSE:MHRIL

Intrinsic Value
The intrinsic value of one
MHRIL
stock under the Base Case scenario is
300.24
INR.
Compared to the current market price of 301.65 INR,
Mahindra Holidays and Resorts India Ltd
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mahindra Holidays and Resorts India Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Mahindra Holidays and Resorts India Ltd
Balance Sheet Decomposition
Mahindra Holidays and Resorts India Ltd
Current Assets | 30.3B |
Cash & Short-Term Investments | 10.2B |
Receivables | 11.4B |
Other Current Assets | 8.7B |
Non-Current Assets | 75.9B |
Long-Term Investments | 7.8B |
PP&E | 52.3B |
Intangibles | 1.8B |
Other Non-Current Assets | 14B |
Free Cash Flow Analysis
Mahindra Holidays and Resorts India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Mahindra Holidays and Resorts India Ltd
Revenue
|
27.8B
INR
|
Cost of Revenue
|
-1.8B
INR
|
Gross Profit
|
26B
INR
|
Operating Expenses
|
-23.9B
INR
|
Operating Income
|
2.1B
INR
|
Other Expenses
|
-852.4m
INR
|
Net Income
|
1.3B
INR
|
MHRIL Profitability Score
Profitability Due Diligence
Mahindra Holidays and Resorts India Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Mahindra Holidays and Resorts India Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
MHRIL Solvency Score
Solvency Due Diligence
Mahindra Holidays and Resorts India Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Mahindra Holidays and Resorts India Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MHRIL Price Targets Summary
Mahindra Holidays and Resorts India Ltd
According to Wall Street analysts, the average 1-year price target for
MHRIL
is 489.6 INR
with a low forecast of 484.8 INR and a high forecast of 504 INR.
Dividends
Current shareholder yield for MHRIL 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
MHRIL
stock under the Base Case scenario is
300.24
INR.
Compared to the current market price of 301.65 INR,
Mahindra Holidays and Resorts India Ltd
is
Fairly Valued.