Mahindra Holidays and Resorts India Ltd
NSE:MHRIL

Watchlist Manager
Mahindra Holidays and Resorts India Ltd Logo
Mahindra Holidays and Resorts India Ltd
NSE:MHRIL
Watchlist
Price: 302.15 INR -0.1% Market Closed
Market Cap: 60.9B INR

Intrinsic Value

The intrinsic value of one MHRIL stock under the Base Case scenario is 286.98 INR. Compared to the current market price of 302.15 INR, Mahindra Holidays and Resorts India Ltd is Overvalued by 5%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MHRIL Intrinsic Value
286.98 INR
Overvaluation 5%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Mahindra Holidays and Resorts India Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about MHRIL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MHRIL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Mahindra Holidays and Resorts India Ltd.

Explain Valuation
Compare MHRIL to

Fundamental Analysis

Mahindra Holidays and Resorts India Ltd
NSE:MHRIL
IN
Hotels, Restaurants & Leisure
Market Cap
60.9B INR
IPO
Jul 16, 2009
IN
Hotels, Restaurants & Leisure
Market Cap
60.9B INR
IPO
Jul 16, 2009
Price
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MHRIL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mahindra Holidays and Resorts India Ltd

Current Assets 32.9B
Cash & Short-Term Investments 11.5B
Receivables 11.7B
Other Current Assets 9.8B
Non-Current Assets 76.9B
Long-Term Investments 5.8B
PP&E 55.4B
Intangibles 2B
Other Non-Current Assets 13.7B
Current Liabilities 24.8B
Accounts Payable 3.8B
Accrued Liabilities 471.9m
Other Current Liabilities 20.5B
Non-Current Liabilities 77.8B
Long-Term Debt 25.8B
Other Non-Current Liabilities 51.9B
Efficiency

Free Cash Flow Analysis
Mahindra Holidays and Resorts India Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Mahindra Holidays and Resorts India Ltd

Revenue
28.8B INR
Cost of Revenue
-1.8B INR
Gross Profit
27B INR
Operating Expenses
-24.6B INR
Operating Income
2.4B INR
Other Expenses
-1.1B INR
Net Income
1.3B INR
Fundamental Scores

MHRIL Profitability Score
Profitability Due Diligence

Mahindra Holidays and Resorts India Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive ROE
51/100
Profitability
Score

Mahindra Holidays and Resorts India Ltd's profitability score is 51/100. 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 27/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
High D/E
27/100
Solvency
Score

Mahindra Holidays and Resorts India Ltd's solvency score is 27/100. 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

Wall Street analysts forecast MHRIL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MHRIL is 530.4 INR with a low forecast of 525.2 INR and a high forecast of 546 INR.

Lowest
Price Target
525.2 INR
74% Upside
Average
Price Target
530.4 INR
76% Upside
Highest
Price Target
546 INR
81% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

MHRIL Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one MHRIL stock?

The intrinsic value of one MHRIL stock under the Base Case scenario is 286.98 INR.

Is MHRIL stock undervalued or overvalued?

Compared to the current market price of 302.15 INR, Mahindra Holidays and Resorts India Ltd is Overvalued by 5%.

Back to Top