image
Consumer Cyclical - Travel Services - NASDAQ - IN
$ 106.8
1.43 %
$ 11.7 B
Market Cap
56.21
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one MMYT stock under the worst case scenario is HIDDEN Compared to the current market price of 107 USD, MakeMyTrip Limited is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one MMYT stock under the base case scenario is HIDDEN Compared to the current market price of 107 USD, MakeMyTrip Limited is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one MMYT stock under the best case scenario is HIDDEN Compared to the current market price of 107 USD, MakeMyTrip Limited is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
783 M REVENUE
31.95%
65.2 M OPERATING INCOME
88.55%
217 M NET INCOME
2041.27%
126 M OPERATING CASH FLOW
292.14%
-75.6 M INVESTING CASH FLOW
-161.60%
-6.24 M FINANCING CASH FLOW
-0.47%
211 M REVENUE
-17.10%
26 M OPERATING INCOME
-6.61%
17.9 M NET INCOME
-14.70%
35.6 M OPERATING CASH FLOW
-50.72%
17.7 M INVESTING CASH FLOW
138.03%
547 K FINANCING CASH FLOW
112.36%
Balance Sheet MakeMyTrip Limited
image
Current Assets 857 M
Cash & Short-Term Investments 607 M
Receivables 97.2 M
Other Current Assets 153 M
Non-Current Assets 803 M
Long-Term Investments 12 M
PP&E 25.9 M
Other Non-Current Assets 765 M
Current Liabilities 298 M
Accounts Payable 67.1 M
Short-Term Debt 4.81 M
Other Current Liabilities 226 M
Non-Current Liabilities 246 M
Long-Term Debt 217 M
Other Non-Current Liabilities 29.3 M
EFFICIENCY
Earnings Waterfall MakeMyTrip Limited
image
Revenue 783 M
Cost Of Revenue 363 M
Gross Profit 420 M
Operating Expenses 355 M
Operating Income 65.2 M
Other Expenses -152 M
Net Income 217 M
RATIOS
53.65% GROSS MARGIN
53.65%
8.33% OPERATING MARGIN
8.33%
27.71% NET MARGIN
27.71%
20.08% ROE
20.08%
13.06% ROA
13.06%
11.84% ROIC
11.84%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MakeMyTrip Limited
image
Net Income 217 M
Depreciation & Amortization 27.2 M
Capital Expenditures -5.9 M
Stock-Based Compensation 37 M
Change in Working Capital -4.92 M
Others -48.7 M
Free Cash Flow 113 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets MakeMyTrip Limited
image
Wall Street analysts predict an average 1-year price target for MMYT of $105 , with forecasts ranging from a low of $88 to a high of $119 .
MMYT Lowest Price Target Wall Street Target
88 USD -17.60%
MMYT Average Price Target Wall Street Target
105 USD -1.92%
MMYT Highest Price Target Wall Street Target
119 USD 11.42%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership MakeMyTrip Limited
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7. News
MakeMyTrip (MMYT) Rises But Trails Market: What Investors Should Know MakeMyTrip (MMYT) reachead $117.16 at the closing of the latest trading day, reflecting a +0.8% change compared to its last close. zacks.com - 2 weeks ago
MakeMyTrip (MMYT) Declines More Than Market: Some Information for Investors MakeMyTrip (MMYT) closed the most recent trading day at $114.53, moving -1.45% from the previous trading session. zacks.com - 3 weeks ago
MakeMyTrip (MMYT) Increases Despite Market Slip: Here's What You Need to Know In the most recent trading session, MakeMyTrip (MMYT) closed at $116.21, indicating a +1.79% shift from the previous trading day. zacks.com - 3 weeks ago
MakeMyTrip Rises 41% in 6 Months: Should You Hold or Fold the Stock? MMYT's enhanced offerings on the back of an innovative AI portfolio and elite clientele make the stock worth holding for investors, despite a stretched valuation. zacks.com - 4 weeks ago
MakeMyTrip (MMYT) Increases Despite Market Slip: Here's What You Need to Know MakeMyTrip (MMYT) closed the most recent trading day at $113, moving +1.06% from the previous trading session. zacks.com - 4 weeks ago
MakeMyTrip Shares Soaring on Big Money Support Indian online travel company MakeMyTrip Ltd. (MMYT) is growing at a torrid pace. fxempire.com - 1 month ago
MakeMyTrip (MMYT) Increases Yet Falls Behind Market: What Investors Need to Know The latest trading day saw MakeMyTrip (MMYT) settling at $116.63, representing a +0.15% change from its previous close. zacks.com - 1 month ago
Brokers Suggest Investing in MakeMyTrip (MMYT): Read This Before Placing a Bet Investors often turn to recommendations made by Wall Street analysts before making a Buy, Sell, or Hold decision about a stock. While media reports about rating changes by these brokerage-firm employed (or sell-side) analysts often affect a stock's price, do they really matter? zacks.com - 1 month ago
MakeMyTrip, Two Others Hit New Highs And Sit In Buy Zones; One Rallies Over 140% MakeMyTrip climbed to a new high Friday. The stock and two others are in buy zones with one gaining more than 140% this year so far. investors.com - 1 month ago
This Travel Stock Nears Buy Point After Whopping 138% Year-To-Date Gain Shares of the India-based travel stock MakeMyTrip are just pennies below a buy point, and are up a whopping 138% year to date. The post This Travel Stock Nears Buy Point After Whopping 138% Year-To-Date Gain appeared first on Investor's Business Daily. investors.com - 1 month ago
MakeMyTrip to Acquire Happay: How Should You Play the Stock? The acquisition of Happay Expense Management is expected to significantly enhance MMYT's corporate travel offerings. zacks.com - 1 month ago
MakeMyTrip to Acquire Happay Expense Management Platform from CRED GURUGRAM, India--(BUSINESS WIRE)---- $MMYT #B2Bpayments--MakeMyTrip today announced that it has signed a Business Transfer Agreement to acquire Happay Expense Management Platform from CRED. businesswire.com - 2 months ago
8. Profile Summary

MakeMyTrip Limited MMYT

image
COUNTRY IN
INDUSTRY Travel Services
MARKET CAP $ 11.7 B
Dividend Yield 0.00%
Description MakeMyTrip Limited, an online travel company, sells travel products and solutions in India, the United States, Singapore, Malaysia, Thailand, the United Arab Emirates, Peru, Colombia, Vietnam, and Indonesia. The company operates through three segments: Air Ticketing, Hotels and Packages, and Bus Ticketing. Its services and products include air tickets; hotels; packages; rail tickets; bus tickets; and car hire, as well as ancillary travel requirements, such as visa processing and facilitating access to travel insurance. The company allows travelers to research, plan, book, and purchase travel services and products through its websites, such as makemytrip.com, goibibo.com, redbus.in, makemytrip.com.sg, and makemytrip.ae; and other technology-enhanced distribution channels, such as call centers, travel stores, and travel agents' network, as well as mobile service platform. As of March 31, 2022, it had approximately 125 franchisee-owned travel stores. The company serves leisure and corporate travelers. MakeMyTrip Limited was incorporated in 2000 and is based in Gurugram, India.
Contact Building No. 5, Gurugram, 122002 https://www.makemytrip.com
IPO Date Aug. 12, 2010
Employees 4576
Officers Mr. Parikshit Choudhury Chief Business Officer of Alternate Accommodation & Customer Contact Group Mr. Rajesh Magow Co-Founder, Group Chief Executive Officer & Director Mr. Saujanya Shrivastava Chief Business Officer and Chief Operating Officer of Flights, Holidays & Gulf Cooperation Council (GCC) Mr. Mohit Kabra Group Chief Financial Officer Mr. Ravi Prakash Tyagi Vice President of Administration Mr. Sanjay Mohan Group Chief Technology Officer Mr. Yuvaraj Srivastava Group Chief Human Resource Officer Mr. Deep Kalra Founder, Group Chairman & Chief Mentor Mr. Vipul Garg Vice President of Investor Relations Mr. Raj Rishi Singh Chief Marketing Officer & Chief Business Officer of Corporate