investorscraft@gmail.com

Intrinsic ValueMakeMyTrip Limited (MMYT)

Previous Close$94.67
Intrinsic Value
Upside potential
Previous Close
$94.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MakeMyTrip Limited operates as a leading online travel company in India, specializing in flight bookings, hotel reservations, holiday packages, and other travel-related services. The company generates revenue primarily through commissions from travel suppliers, service fees, and advertising. It serves both leisure and business travelers, leveraging its strong brand recognition and extensive supplier network. MakeMyTrip holds a dominant position in India's fragmented online travel market, competing with global players like Booking Holdings and local rivals such as Yatra and Cleartrip. The company benefits from India's growing middle class and increasing internet penetration, which drive demand for digital travel solutions. Its platform integrates advanced technology, including AI-driven recommendations and mobile-first features, to enhance user experience and retention. MakeMyTrip's strategic partnerships with airlines, hotels, and payment providers further solidify its market leadership.

Revenue Profitability And Efficiency

MakeMyTrip reported revenue of $782.5 million for FY 2024, reflecting strong demand for travel services post-pandemic. Net income stood at $216.8 million, with diluted EPS of $1.83, indicating robust profitability. Operating cash flow was $125.7 million, supported by efficient working capital management. Capital expenditures were modest at $5.9 million, highlighting the asset-light nature of the business model.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 27.7%. Its capital efficiency is evident from the high return on equity, driven by scalable operations and low incremental capital requirements. The asset-light model allows for significant free cash flow generation, which can be reinvested in growth initiatives or retained for strategic flexibility.

Balance Sheet And Financial Health

MakeMyTrip maintains a healthy balance sheet with $327.1 million in cash and equivalents, providing ample liquidity. Total debt stands at $221.6 million, resulting in a conservative leverage profile. The strong cash position and manageable debt levels underscore the company's financial stability and capacity to navigate market fluctuations.

Growth Trends And Dividend Policy

The company has benefited from the recovery in travel demand, with revenue growth driven by domestic and international travel rebound. MakeMyTrip does not currently pay dividends, opting to reinvest earnings into technology, marketing, and market expansion. Future growth is expected to be fueled by increasing digital adoption and premium travel trends in India.

Valuation And Market Expectations

MakeMyTrip's valuation reflects its leadership in India's online travel market and growth potential. Investors likely price in continued market share gains and margin expansion as the company scales. The absence of dividends suggests the market values reinvestment for long-term growth over immediate returns.

Strategic Advantages And Outlook

MakeMyTrip's strategic advantages include its first-mover status, strong brand, and technology-driven platform. The outlook remains positive, supported by India's structural travel demand growth and the company's ability to capitalize on digital transformation. Risks include competition and macroeconomic volatility, but the company's robust positioning and financial health provide resilience.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount