As of 2025-07-03, the Intrinsic Value of MakeMyTrip Ltd (MMYT) is 77.75 USD. This MMYT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.12 USD, the upside of MakeMyTrip Ltd is -17.40%.
The range of the Intrinsic Value is 46.99 - 272.08 USD
Based on its market price of 94.12 USD and our intrinsic valuation, MakeMyTrip Ltd (MMYT) is overvalued by 17.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.99 - 272.08 | 77.75 | -17.4% |
| DCF (Growth 10y) | 78.54 - 459.52 | 130.85 | 39.0% |
| DCF (EBITDA 5y) | 41.24 - 61.36 | 51.41 | -45.4% |
| DCF (EBITDA 10y) | 67.74 - 107.30 | 86.58 | -8.0% |
| Fair Value | 21.66 - 21.66 | 21.66 | -76.99% |
| P/E | 20.05 - 40.94 | 29.99 | -68.1% |
| EV/EBITDA | 17.91 - 42.42 | 24.06 | -74.4% |
| EPV | 22.33 - 31.32 | 26.82 | -71.5% |
| DDM - Stable | 10.79 - 86.56 | 48.68 | -48.3% |
| DDM - Multi | 37.91 - 243.05 | 66.24 | -29.6% |
| Market Cap (mil) | 10,332.49 |
| Beta | 1.44 |
| Outstanding shares (mil) | 109.78 |
| Enterprise Value (mil) | 10,060.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.26% |
| Cost of Debt | 5.00% |
| WACC | 7.21% |