Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
MakeMyTrip Ltd
Bear Case (25th pct.)
-87.0% vs price
Base Case (Median)
-80.8% vs price
Bull Case (75th pct.)
-75.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $46.96 | -2.0% | High (40%) |
| PE Comparable | $6.22 | -87.0% | Medium (25%) |
| EV/EBITDA | $11.55 | -75.9% | Medium (20%) |
| EV/FCF | $9.21 | -80.8% | Medium (20%) |
| Earnings Power Value | $4.86 | -89.9% | Medium (50%) |
Based on 5 out of 7 methods, MMYT appears overvalued at the current price of $47.92. The base case fair value of $9.21 implies 80.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.