Hyundai Motor India Ltd
NSE:HYUNDAI
Intrinsic Value
The intrinsic value of one HYUNDAI stock under the Base Case scenario is 1 392.91 INR. Compared to the current market price of 1 740.55 INR, Hyundai Motor India Ltd is Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hyundai Motor India Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hyundai Motor India Ltd
Balance Sheet Decomposition
Hyundai Motor India Ltd
Current Assets | 163B |
Cash & Short-Term Investments | 91.8B |
Receivables | 24.4B |
Other Current Assets | 46.8B |
Non-Current Assets | 109.6B |
Long-Term Investments | 732.9m |
PP&E | 84.8B |
Intangibles | 2.4B |
Other Non-Current Assets | 21.7B |
Free Cash Flow Analysis
Hyundai Motor India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Hyundai Motor India Ltd
Revenue
|
689.2B
INR
|
Cost of Revenue
|
-508.8B
INR
|
Gross Profit
|
180.5B
INR
|
Operating Expenses
|
-112.3B
INR
|
Operating Income
|
68.2B
INR
|
Other Expenses
|
-11.1B
INR
|
Net Income
|
57B
INR
|
HYUNDAI Profitability Score
Profitability Due Diligence
Hyundai Motor India Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Score
Hyundai Motor India Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
HYUNDAI Solvency Score
Solvency Due Diligence
Hyundai Motor India Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Score
Hyundai Motor India Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HYUNDAI Price Targets Summary
Hyundai Motor India Ltd
According to Wall Street analysts, the average 1-year price target for HYUNDAI is 2 075.51 INR with a low forecast of 1 681.65 INR and a high forecast of 2 394 INR.
Dividends
Current shareholder yield for HYUNDAI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one HYUNDAI stock under the Base Case scenario is 1 392.91 INR.
Compared to the current market price of 1 740.55 INR, Hyundai Motor India Ltd is Overvalued by 20%.