BSE: MAHINDCIE - Mahindra CIE Automotive Limited

Yield per half year: 0%
Dividend yield: 0.00%
Sector: Consumer Discretionary

Current price
505.5
Average price
793.49+56.97%

Price based on EPS
549.28+8.66%
Price according to DCF model (FCF)
392.4-22.37%
Discount price Net Income
772.37+52.79%
7.5/10
600.0600.0500.0500.0400.0400.0300.0300.0200.0200.0100.0100.00.00.0Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 549.28
Current price = 505.5 ₹ (difference = +8.66%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1 459.9
Current price = 505.5 ₹ (difference = +188.8%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 392.4
Current price = 505.5 ₹ (difference = -22.37%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription