The Discounted Cash Flow (DCF) valuation of MakeMyTrip Ltd (MMYT) is 77.76 USD. With the latest stock price at 98.00 USD, the upside of MakeMyTrip Ltd based on DCF is -20.7%.
Based on the latest price of 98.00 USD and our DCF valuation, MakeMyTrip Ltd (MMYT) is a sell. selling MMYT stocks now will result in a potential gain of 20.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.5% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 47.06 - 269.35 | 77.76 |
| Upside | -52.0% - 174.8% | -20.7% |