
MRF Ltd
NSE:MRF

Intrinsic Value
The intrinsic value of one
MRF
stock under the Base Case scenario is
97 037.96
INR.
Compared to the current market price of 137 675 INR,
MRF Ltd
is
Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MRF Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
MRF Ltd
Balance Sheet Decomposition
MRF Ltd
Current Assets | 134B |
Cash & Short-Term Investments | 39.8B |
Receivables | 33.8B |
Other Current Assets | 60.4B |
Non-Current Assets | 161.7B |
Long-Term Investments | 11.7B |
PP&E | 143.7B |
Intangibles | 213.3m |
Other Non-Current Assets | 6.1B |
Free Cash Flow Analysis
MRF Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
MRF Ltd
Revenue
|
281.5B
INR
|
Cost of Revenue
|
-179.3B
INR
|
Gross Profit
|
102.3B
INR
|
Operating Expenses
|
-78B
INR
|
Operating Income
|
24.3B
INR
|
Other Expenses
|
-5.6B
INR
|
Net Income
|
18.7B
INR
|
MRF Profitability Score
Profitability Due Diligence
MRF Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
MRF Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
MRF Solvency Score
Solvency Due Diligence
MRF Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
MRF Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MRF Price Targets Summary
MRF Ltd
According to Wall Street analysts, the average 1-year price target for
MRF
is 118 770.74 INR
with a low forecast of 90 849.5 INR and a high forecast of 168 000 INR.
Dividends
Current shareholder yield for MRF 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
MRF
stock under the Base Case scenario is
97 037.96
INR.
Compared to the current market price of 137 675 INR,
MRF Ltd
is
Overvalued by 30%.