Mahindra and Mahindra Ltd
NSE:M&M
Intrinsic Value
The intrinsic value of one M&M stock under the Base Case scenario is 1 668.33 INR. Compared to the current market price of 2 679.4 INR, Mahindra and Mahindra Ltd is Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Mahindra and Mahindra Ltd
Fundamental Analysis
Heightened exposure to India’s cyclical automotive market poses a risk, as any economic slowdown or muted rural incomes could sharply impact Mahindra & Mahindra’s core tractor and SUV sales volumes.
Mahindra & Mahindra’s longstanding leadership in tractors and rural-focused utility vehicles provides a durable competitive moat, supported by a well-established dealership network and customer loyalty in agricultural markets.

Revenue & Expenses Breakdown
Mahindra and Mahindra Ltd
Balance Sheet Decomposition
Mahindra and Mahindra Ltd
Current Assets | 1.1T |
Cash & Short-Term Investments | 330.7B |
Receivables | 531.6B |
Other Current Assets | 266.5B |
Non-Current Assets | 1.4T |
Long-Term Investments | 232.3B |
PP&E | 273.1B |
Intangibles | 125.6B |
Other Non-Current Assets | 793B |
Free Cash Flow Analysis
Mahindra and Mahindra Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Mahindra and Mahindra Ltd
Revenue
|
1.5T
INR
|
Cost of Revenue
|
-906.6B
INR
|
Gross Profit
|
608.8B
INR
|
Operating Expenses
|
-374.6B
INR
|
Operating Income
|
234.2B
INR
|
Other Expenses
|
-110.4B
INR
|
Net Income
|
123.9B
INR
|
M&M Profitability Score
Profitability Due Diligence
Mahindra and Mahindra Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Mahindra and Mahindra Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
M&M Solvency Score
Solvency Due Diligence
Mahindra and Mahindra Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Mahindra and Mahindra Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
M&M Price Targets Summary
Mahindra and Mahindra Ltd
Dividends
Current shareholder yield for M&M 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 M&M stock under the Base Case scenario is 1 668.33 INR.
Compared to the current market price of 2 679.4 INR, Mahindra and Mahindra Ltd is Overvalued by 38%.