
Multi Commodity Exchange of India Ltd
NSE:MCX

Intrinsic Value
The intrinsic value of one
MCX
stock under the Base Case scenario is
3 636.31
INR.
Compared to the current market price of 5 372.5 INR,
Multi Commodity Exchange of India Ltd
is
Overvalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Multi Commodity Exchange of India Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Multi Commodity Exchange of India Ltd
Balance Sheet Decomposition
Multi Commodity Exchange of India Ltd
Current Assets | 26.9B |
Cash & Short-Term Investments | 26.2B |
Receivables | 318.1m |
Other Current Assets | 356.8m |
Non-Current Assets | 17.2B |
Long-Term Investments | 7.5B |
PP&E | 2.1B |
Intangibles | 2.2B |
Other Non-Current Assets | 5.4B |
Free Cash Flow Analysis
Multi Commodity Exchange of India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Multi Commodity Exchange of India Ltd
Revenue
|
10B
INR
|
Cost of Revenue
|
-740.2m
INR
|
Gross Profit
|
9.3B
INR
|
Operating Expenses
|
-3.8B
INR
|
Operating Income
|
5.5B
INR
|
Other Expenses
|
-388.5m
INR
|
Net Income
|
5.1B
INR
|
MCX Profitability Score
Profitability Due Diligence
Multi Commodity Exchange of India Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Score
Multi Commodity Exchange of India Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
MCX Solvency Score
Solvency Due Diligence
Multi Commodity Exchange of India Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Score
Multi Commodity Exchange of India Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MCX Price Targets Summary
Multi Commodity Exchange of India Ltd
According to Wall Street analysts, the average 1-year price target for
MCX
is 6 427.53 INR
with a low forecast of 3 434 INR and a high forecast of 8 190 INR.
Dividends
Current shareholder yield for MCX 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
MCX
stock under the Base Case scenario is
3 636.31
INR.
Compared to the current market price of 5 372.5 INR,
Multi Commodity Exchange of India Ltd
is
Overvalued by 32%.