Motherson Sumi Wiring India Ltd
NSE:MSUMI
Intrinsic Value
The intrinsic value of one MSUMI stock under the Base Case scenario is 47.48 INR. Compared to the current market price of 52.78 INR, Motherson Sumi Wiring India Ltd is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Motherson Sumi Wiring India Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Motherson Sumi Wiring India Ltd
Balance Sheet Decomposition
Motherson Sumi Wiring India Ltd
Current Assets | 25.4B |
Cash & Short-Term Investments | 698.3m |
Receivables | 10.8B |
Other Current Assets | 13.9B |
Non-Current Assets | 8.4B |
Long-Term Investments | 517.3m |
PP&E | 6.9B |
Other Non-Current Assets | 919.6m |
Free Cash Flow Analysis
Motherson Sumi Wiring India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Motherson Sumi Wiring India Ltd
Revenue
|
90.6B
INR
|
Cost of Revenue
|
-58.8B
INR
|
Gross Profit
|
31.8B
INR
|
Operating Expenses
|
-23.2B
INR
|
Operating Income
|
8.6B
INR
|
Other Expenses
|
-2.3B
INR
|
Net Income
|
6.3B
INR
|
MSUMI Profitability Score
Profitability Due Diligence
Motherson Sumi Wiring India Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Score
Motherson Sumi Wiring India Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
MSUMI Solvency Score
Solvency Due Diligence
Motherson Sumi Wiring India Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
Motherson Sumi Wiring India Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSUMI Price Targets Summary
Motherson Sumi Wiring India Ltd
According to Wall Street analysts, the average 1-year price target for MSUMI is 67.32 INR with a low forecast of 50.5 INR and a high forecast of 87.15 INR.
Dividends
Current shareholder yield for MSUMI 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 MSUMI stock under the Base Case scenario is 47.48 INR.
Compared to the current market price of 52.78 INR, Motherson Sumi Wiring India Ltd is Overvalued by 10%.