EN DE

MakeMyTrip Limited (MMYT) Fair Value & Analysis

Consumer Cyclical · US · Market cap $4.4B

ML MakeMyTrip Limited logo MakeMyTrip Limited MMYT · US
Price$60.74
Fair Value$19.30
Upside-68.2%
Quality57/100
Watch MakeMyTrip Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.0% net margin
Negative equity (buybacks among others) · generates free cash flow
Trails peers (5/13)
Moderate moat 50/100
Evidence: High Range $11.97 – $20.97 Share as image

Fair value as of: Aug 13, 2026

From 20 valuation models · updated today

Fair value updated Aug 13, 2026, revised from $19.66 to $19.30 (−1.8%) since Jul 17, 2026. Share price +9.0% over the past month.

A solid business, but screening 68% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($20.97). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$120.46 $20.45 Fair Value $19.30 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $20.45 – $120.46 · fair‑value band $11.97 – $20.97 · the $60.74 price screens above the $19.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

MakeMyTrip Limited (MMYT) currently trades at $60.74, while our model-based Fair Value estimate is $19.30, implying the stock looks roughly 68.2% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, MakeMyTrip Limited generated revenue of $1.0B at a net margin of 5.0%. Revenue grew 1.9% year over year. It earns a return on equity of 9.0%. Net debt stands at $982M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $11.97 (bear case) to $20.97 (bull case); at $60.74, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 42% below its 52-week high and 86% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -28% fair-value upside, at -68%, MMYT screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $33.02 $56.73 $101.90 80
Rev-Margin DCF $20.68 $33.56 $53.11 74
ROIC Compounder $17.62 $19.66 $21.42 72
All 20 models by family
DCF Models
FCF DCF $34.69 $52.15 $103.99 38
5Y Revenue Exit $20.68 $30.74 $50.35 39
5Y EBITDA Exit $26.16 $42.34 $72.35 41
5Y P/E Exit $20.01 $32.42 $47.96 38
10Y Revenue Exit $24.42 $40.11 $53.89 36
10Y EBITDA Exit $28.63 $50.69 $90.68 37
10Y P/E Exit $24.35 $38.82 $62.56 35
Earnings-Based
Graham-Dodd $3.93 $27.43 $38.49 54
Lynch FV $8.79 $12.56 $16.33 50
PEG = 1.0 $8.79 $12.56 $16.33 46
EPV $17.62 $19.66 $21.42 59
Multiples
P/E Multiple $9.54 $12.72 $15.90 63
P/S Multiple $7.37 $9.83 $12.29 58
EV/EBIT $27.91 $35.64 $43.38 53
EV/EBITDA $22.97 $29.06 $35.15 54
EV/Revenue $14.50 $18.69 $22.89 43
Growth DCF
Growth DCF $33.02 $56.73 $101.90 80
Rev-Margin DCF $20.68 $33.56 $53.11 74
Economic Profit
ROIC Compounder $17.62 $19.66 $21.42 72
Growth Earnings
Growth-Adj P/E $11.97 $17.10 $22.23 68

Widest divergence: DCF Models ($40.11) versus Earnings-Based ($12.56). Highest evidence: Growth DCF (80).

Notify me when MMYT reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $1.0B
Revenue growth (YoY) +1.9%
Net margin 5.0%
Return on equity 9.0%
Free cash flow $174M FY2025
P/E ratio 129.8 as of Jun 22, 2026
More key figures
Operating margin 16.1%
EPS (TTM) $0.3600
EPS growth (YoY) -92.2%
Net debt $982M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 55 · Market factors (momentum, volatility) 37

Profitability 41
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 94
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

MakeMyTrip Limited, together with its subsidiaries, operates as a travel service provider in India, the United States, Singapore, Malaysia, Thailand, the United Arab Emirates, Peru, Colombia, Vietnam, Cambodia, and Indonesia. The company operates through three segments: Air Ticketing, Hotels, and Packages and Bus Ticketing.

Full company description

MakeMyTrip Limited, together with its subsidiaries, operates as a travel service provider in India, the United States, Singapore, Malaysia, Thailand, the United Arab Emirates, Peru, Colombia, Vietnam, Cambodia, and Indonesia. The company operates through three segments: Air Ticketing, Hotels, and Packages and Bus Ticketing. Its products and services include air ticketing, hotels and packages, bus tickets, rail tickets, and car hire; activities and experiences and ancillary travel requirements, such as facilitating access to third-party travel and other insurance products, foreign currency exchange services, and visa-related products and services under the MakeMyTrip, Goibibo, and redBus brands. The company allows travelers to research, plan, and book a range of travel services and products in India and internationally through its primary websites, including makemytrip.com, goibibo.com, redbus.in, and makemytrip.ae; and other technology-enhanced distribution channels, such as call centers, franchisee-owned travel stores, and travel agents' network, as well as its mobile applications. It primarily serves leisure travelers and corporates. The company was formerly known as International Web Travel Private Limited and changed its name to MakeMyTrip Limited in March 2010. MakeMyTrip Limited was incorporated in 2000 and is based in Gurugram, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

MakeMyTrip Limited reported revenue of $1.0B in FY2026 versus $304M in FY2022, a compound +36.1%/yr. Reported net income was $51.8M in FY2026.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$1.0B
Latest YoY
+6.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+44.9%
Avg. growth/yr (18Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.2%
Revenue +36.1%/yr
FY22 $304M
FY23 $593M
FY24 $783M
FY25 $978M
FY26 $1.0B
Net income
FY22 −$45.4M
FY23 −$11.3M
FY24 $217M
FY25 $95.1M
FY26 $51.8M

MMYT screens 68% overvalued. Compare with Booking Holdings →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "MakeMyTrip Limited Fair Value". https://www.fairvalue-calculator.com/stock/MMYT

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Travel Services · 91 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Above median
Fair Value upside −68% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 5% · Above median
Net margin (TTM) 5% · Below median
Operating margin (TTM) 16% · Top 25%
Revenue growth 2% · Below median

Valuation Multiples vs Travel Services median · lower = cheaper

P/E (TTM) 129.8× · Pricier than 75% of peers
P/S (TTM) 4.25× · Pricier than 75% of peers
P/FCF 25.5× · Pricier than 75% of peers
EV/EBITDA 21.8× · Pricier than 75% of peers
PEG 5.39× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 26
FUTURE 10 · sector 27
PAST 36 · sector 36
HEALTH 100 · sector 96
DIVIDEND 0 · sector 36

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $212.26 $152.94 -28%
Airbnb, Inc ABNB $180.10 $85.66 -52%
Royal Caribbean Cruises Ltd RCL $307.15 $215.19 -30%
Viking Holdings VIK $104.19 $43.68 -58%
Carnival Corporation CCL $27.67 $31.36 +13%
Expedia Group EXPE $325.57 $248.63 -24%
Trip.com Group TCOM $45.58 $89.04 +95%
Norwegian Cruise Line Holdings NCLH $18.92 $20.28 +7%
Global Business Travel Group GBTG $9.44 $5.04 -47%
Travel + Leisure Co TNL $74.68 $26.57 -64%

Compare MakeMyTrip Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is MakeMyTrip Limited (MMYT) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $19.30 versus a price of $60.74, about −68% (overvalued).
What is the fair value of MMYT?
Our model-based fair value for MakeMyTrip Limited is $19.30 (as of Aug 13, 2026), built from audited fundamentals. The current price is $60.74.
What is the quality score of MMYT?
MakeMyTrip Limited has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of MakeMyTrip Limited (MMYT)?
MakeMyTrip Limited reported trailing-twelve-month revenue of about $1.0B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of MMYT?
The net profit margin of MakeMyTrip Limited is about 5.0%, meaning it keeps roughly 5.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track MakeMyTrip Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.