
Maruti Suzuki India Ltd
NSE:MARUTI

Intrinsic Value
The intrinsic value of one
MARUTI
stock under the Base Case scenario is
10 811.84
INR.
Compared to the current market price of 11 732.8 INR,
Maruti Suzuki India Ltd
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Maruti Suzuki India Ltd
Fundamental Analysis

Maruti Suzuki’s slow progress on electric and alternative-fuel vehicles exposes the company to potential market share erosion as the Indian auto market shifts toward greener technologies.
Maruti Suzuki’s entrenched leadership in India’s passenger car market and robust brand credibility position it strongly to capture incremental demand in the entry-level and mid-range segments.

Revenue & Expenses Breakdown
Maruti Suzuki India Ltd
Balance Sheet Decomposition
Maruti Suzuki India Ltd
Current Assets | 237.5B |
Cash & Short-Term Investments | 79.4B |
Receivables | 59.3B |
Other Current Assets | 98.8B |
Non-Current Assets | 979.4B |
Long-Term Investments | 565.7B |
PP&E | 369.2B |
Intangibles | 7.2B |
Other Non-Current Assets | 37.4B |
Free Cash Flow Analysis
Maruti Suzuki India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Maruti Suzuki India Ltd
Revenue
|
1.5T
INR
|
Cost of Revenue
|
-1.1T
INR
|
Gross Profit
|
447.8B
INR
|
Operating Expenses
|
-297.5B
INR
|
Operating Income
|
150.3B
INR
|
Other Expenses
|
-4.9B
INR
|
Net Income
|
145.4B
INR
|
MARUTI Profitability Score
Profitability Due Diligence
Maruti Suzuki India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Maruti Suzuki India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
MARUTI Solvency Score
Solvency Due Diligence
Maruti Suzuki India Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Maruti Suzuki India Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MARUTI Price Targets Summary
Maruti Suzuki India Ltd
According to Wall Street analysts, the average 1-year price target for
MARUTI
is 14 314.92 INR
with a low forecast of 12 019 INR and a high forecast of 18 795 INR.
Dividends
Current shareholder yield for MARUTI 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
MARUTI
stock under the Base Case scenario is
10 811.84
INR.
Compared to the current market price of 11 732.8 INR,
Maruti Suzuki India Ltd
is
Overvalued by 8%.