image
Consumer Cyclical - Travel Services - NASDAQ - IN
$ 97.465
0.649 %
$ 9.27 B
Market Cap
115.77
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one MMYT stock under the worst case scenario is HIDDEN Compared to the current market price of 97.5 USD, MakeMyTrip Limited is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one MMYT stock under the base case scenario is HIDDEN Compared to the current market price of 97.5 USD, MakeMyTrip Limited is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one MMYT stock under the best case scenario is HIDDEN Compared to the current market price of 97.5 USD, MakeMyTrip Limited is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MMYT

image
$120.0$120.0$115.0$115.0$110.0$110.0$105.0$105.0$100.0$100.0$95.0$95.0$90.0$90.0$85.0$85.0$80.0$80.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
978 M REVENUE
25.02%
120 M OPERATING INCOME
83.84%
95.3 M NET INCOME
-56.05%
185 M OPERATING CASH FLOW
47.36%
26.4 M INVESTING CASH FLOW
134.98%
-22.9 M FINANCING CASH FLOW
-267.08%
245 M REVENUE
-8.19%
31.2 M OPERATING INCOME
-9.96%
29.2 M NET INCOME
7.87%
87.8 M OPERATING CASH FLOW
934.95%
53.7 M INVESTING CASH FLOW
3335.34%
-23.8 M FINANCING CASH FLOW
-494.28%
Balance Sheet MakeMyTrip Limited
image
Current Assets 1.07 B
Cash & Short-Term Investments 761 M
Receivables 151 M
Other Current Assets 153 M
Non-Current Assets 763 M
Long-Term Investments 5.02 M
PP&E 26.5 M
Other Non-Current Assets 732 M
41.63 %8.25 %8.38 %40.01 %Total Assets$1.8b
Current Liabilities 577 M
Accounts Payable 91.2 M
Short-Term Debt 223 M
Other Current Liabilities 263 M
Non-Current Liabilities 43.7 M
Long-Term Debt 13.9 M
Other Non-Current Liabilities 29.8 M
14.71 %35.90 %42.35 %4.80 %Total Liabilities$620.3m
EFFICIENCY
Earnings Waterfall MakeMyTrip Limited
image
Revenue 978 M
Cost Of Revenue 274 M
Gross Profit 704 M
Operating Expenses 584 M
Operating Income 120 M
Other Expenses 24.6 M
Net Income 95.3 M
1b1b900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00978m(274m)704m(584m)120m(25m)95mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
71.96% GROSS MARGIN
71.96%
12.25% OPERATING MARGIN
12.25%
9.72% NET MARGIN
9.72%
7.91% ROE
7.91%
5.20% ROA
5.20%
6.69% ROIC
6.69%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MakeMyTrip Limited
image
200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 95.3 M
Depreciation & Amortization 27.1 M
Capital Expenditures -11.8 M
Stock-Based Compensation 36 M
Change in Working Capital 6.4 M
Others 58.8 M
Free Cash Flow 174 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 $110 , with forecasts ranging from a low of $100 to a high of $119 .
MMYT Lowest Price Target Wall Street Target
100 USD 2.60%
MMYT Average Price Target Wall Street Target
110 USD 13.20%
MMYT Highest Price Target Wall Street Target
119 USD 22.10%
Price
Max Price Target
Min Price Target
Average Price Target
1251251201201151151101101051051001009595909085858080Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
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
7. News
MakeMyTrip (MMYT) Laps the Stock Market: Here's Why MakeMyTrip (MMYT) reached $94.36 at the closing of the latest trading day, reflecting a +1.45% change compared to its last close. zacks.com - 6 days ago
MakeMyTrip (MMYT) Ascends While Market Falls: Some Facts to Note MakeMyTrip (MMYT) closed at $93.01 in the latest trading session, marking a +2.25% move from the prior day. zacks.com - 1 week ago
MakeMyTrip (MMYT) Earnings Expected to Grow: What to Know Ahead of Next Week's Release MakeMyTrip (MMYT) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 1 week ago
MakeMyTrip Limited to report Fiscal 2026 First Quarter Financial & Operating Results on July 22, 2025 GURUGRAM, India & NEW YORK--(BUSINESS WIRE)---- $MMYT #FinancialResults--MakeMyTrip Limited plans to report its fiscal 2026 first quarter financial and operating results before markets open on Tuesday, July 22, 2025. businesswire.com - 1 week ago
MakeMyTrip (MMYT) Stock Dips While Market Gains: Key Facts In the most recent trading session, MakeMyTrip (MMYT) closed at $93.36, indicating a -1.27% shift from the previous trading day. zacks.com - 1 week ago
MakeMyTrip (MMYT) Beats Stock Market Upswing: What Investors Need to Know In the latest trading session, MakeMyTrip (MMYT) closed at $95.69, marking a +1.67% move from the previous day. zacks.com - 2 weeks ago
Why MakeMyTrip (MMYT) Outpaced the Stock Market Today MakeMyTrip (MMYT) concluded the recent trading session at $99.82, signifying a +1.86% move from its prior day's close. zacks.com - 3 weeks ago
MakeMyTrip Announces Closing of Primary Offering of Ordinary Shares and Full Exercise of Option to Purchase Additional Ordinary Shares NEW YORK & GURUGRAM, India--(BUSINESS WIRE)---- $MMYT #Goibibo--MakeMyTrip announces closing of primary offering of ordinary shares and full exercise of option to purchase additional ordinary shares. businesswire.com - 4 weeks ago
MakeMyTrip Announces Closing of Offering of US$1.25 billion 0.00% Convertible Senior Notes Due 2030 and Full Exercise of Option to Purchase Additional Notes NEW YORK & GURUGRAM, India--(BUSINESS WIRE)---- $MMYT #Goibibo--MakeMyTrip announces closing of offering of US$1.25 billion 0.00% convertible senior notes due 2030. businesswire.com - 4 weeks ago
Here's Why MakeMyTrip (MMYT) Fell More Than Broader Market In the closing of the recent trading day, MakeMyTrip (MMYT) stood at $91.65, denoting a -2.94% move from the preceding trading day. zacks.com - 1 month ago
MakeMyTrip Announces Pricing of Offering of US$1.25 billion 0.00% Convertible Senior Notes Due 2030 NEW YORK & GURUGRAM, India--(BUSINESS WIRE)---- $MMYT #ConvertibleSeniorNotes--MakeMyTrip Announces Pricing of Offering of US$1.25 billion 0.00% Convertible Senior Notes Due 2030. businesswire.com - 1 month ago
MakeMyTrip Announces Upsize and Pricing of Primary Offering of Ordinary Shares NEW YORK & GURUGRAM, India--(BUSINESS WIRE)---- $MMYT #Equity--MakeMyTrip Announces Upsize and Pricing of Primary Offering of Ordinary Shares. businesswire.com - 1 month ago
8. Profile Summary

MakeMyTrip Limited MMYT

image
COUNTRY IN
INDUSTRY Travel Services
MARKET CAP $ 9.27 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. Deep Kalra Founder, Group Chairman & Chief Mentor 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. Parikshit Choudhury Chief Business Officer of Alternate Accommodation & Customer Contact Group Mr. Mohit Kabra Group Chief Financial Officer Mr. Vipul Garg Vice President of Investor Relations Mr. Sanjay Mohan Group Chief Technology Officer Mr. Ravi Prakash Tyagi Vice President of Administration Mr. Raj Rishi Singh Chief Marketing Officer & Chief Business Officer of Corporate Mr. Yuvaraj Srivastava Group Chief Human Resource Officer