MakeMyTrip Limited logo

MakeMyTrip Limited

MMYT | NASDAQ
Chart Builder DCF Calculator
$47.97
+$0.05 (+0.10%)
At close: Sep 21, 2026, 4:00 PM ET
$47.97
$0 (0.00%)
After-hours: Sep 21, 2026, 7:30 PM ET
Fiscal Quarter
Period Ending
Q1 2027
Jun 29, 2026
Q4 2026
Mar 30, 2026
Q3 2026
Dec 30, 2025
Q2 2026
Sep 29, 2025
Q1 2026
Jun 29, 2025
Q4 2025
Mar 30, 2025
Q3 2025
Dec 30, 2024
Q2 2025
Sep 29, 2024
Q1 2025
Jun 29, 2024
Q4 2024
Mar 30, 2024
Q3 2024
Dec 30, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Mar 30, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Mar 30, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Net Income
8.35M 24.25M 7.25M -5.74M 25.81M 29.2M 27.07M 17.94M 21.03M 172.01M 24.22M 2M 18.6M 5.66M 174K -6.78M -10.1M -4.07M -9.07M -8.02M -24.28M
Depreciation & Amortization
6.53M 6.73M 6.98M n/a n/a 7.01M n/a n/a 6.66M 6.97M 6.74M 6.74M 6.8M 6.75M 6.8M 6.77M 6.93M 6.82M 7.77M 7.37M 7.4M
Stock-Based Compensation
n/a n/a 7.06M n/a n/a 10.66M n/a n/a 8.4M 12.79M 7.86M 8.44M 7.87M 7.66M 9.08M 10.03M 8.87M 8.94M 9.86M 10.45M 7.44M
Other Working Capital
-28.65M -5.06M -9.3M 417K -9.75M 38.92M -61.61M -5.87M 29.42M -45.67M 34.82M -14.06M 2.77M 21.11M -31.63M -14.05M -28.37M -39.14M -12.08M 24.53M -27.03M
Other Non-Cash Items
40.48M 16.85M 33.6M 53.99M 25.79M 2.06M 24.02M 23.57M 6.81M -121.43M -1.67M 29.89M 15.18M 40.84M 16.33M 18.55M 14.35M 36.72M 8.91M -183K 4.61M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -15.18M -14.68M n/a -9.08M -10.03M n/a n/a n/a n/a n/a
Change in Working Capital
-28.65M -5.06M -9.3M 417K -9.75M 38.92M -61.61M -5.87M 29.42M -70.98M 34.82M -14.06M 2.77M -16.57M -31.63M -14.05M -28.37M -50.13M -12.08M 24.53M -27.03M
Operating Cash Flow
26.71M 42.77M 45.58M 48.67M 41.84M 87.85M -10.52M 35.64M 72.32M -638K 72.01M 17.83M 36.54M 44.35M -8.32M 4.51M -8.32M -1.71M 5.38M 34.17M -31.85M
Capital Expenditures
-26.71M -42.77M n/a n/a n/a n/a n/a n/a n/a -5.9M n/a n/a n/a -7.49M n/a n/a n/a -3.1M n/a n/a n/a
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a -6.48M n/a n/a n/a -1.46M n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-67.34M 14.35M -82.71M 3.64M -60.69M 53.66M 1.56M 17.66M -46.44M 32.26M -65.18M -44.15M 13.86M 24.73M -34.45M 15.63M 49.65M 41.24M 25.7M -28.62M -112.83M
Investing Cash Flow
-67.34M 14.35M -82.71M 3.64M -60.69M 53.66M 1.56M 17.66M -46.44M 19.88M -65.18M -44.15M 13.86M 15.79M -34.45M 15.63M 49.65M 38.15M 25.7M -28.62M -112.83M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a -1.62B -3.04B n/a -7.01M n/a -181K n/a n/a n/a n/a n/a n/a -2.2M n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-10.16M -50.38M 1.57B 3.04B -2.25M -16.83M 4.82M 728K -4.43M -1.44M -609K -2.94M -1.26M -1.2M -3.63M 1.62M -797K -764K -6.53M -888K -1.39M
Financial Cash Flow
-10.16M -50.38M -50.43M -1.68M -2.25M -23.83M 4.82M 547K -4.43M -1.44M -609K -2.94M -1.26M -1.2M -5.83M 1.62M -797K -764K -6.53M -888K -1.39M
Net Cash Flow
-44.57M -9.06M -88.09M 35.34M -22.45M 117.67M -11.18M 53.3M 21.51M 17.31M 6.15M -29.95M 49.54M 56.93M -47.57M 20.87M 40.5M 34.92M 24.46M 4.87M -146.02M
Free Cash Flow
n/a n/a 45.58M 48.67M 41.84M 87.85M -10.52M 35.64M 72.32M -6.54M 72.01M 17.83M 36.54M 36.86M -8.32M 4.51M -8.32M -4.81M 5.38M 34.17M -31.85M
Adj. Free Cash Flow
n/a n/a 38.52M 48.67M 41.84M 77.19M -10.52M 35.64M 63.92M -19.33M 64.15M 9.39M 28.67M 29.2M -17.4M -5.52M -17.19M -13.75M -4.48M 23.72M -39.29M
Maintenance CapEx
-6.53M -42.58M n/a n/a n/a n/a n/a n/a n/a -3.49M n/a n/a n/a -4.75M n/a n/a n/a -2.68M n/a n/a n/a
Growth CapEx
-20.18M -188.07K n/a n/a n/a n/a n/a n/a n/a -2.41M n/a n/a n/a -2.74M n/a n/a n/a -417.35K n/a n/a n/a
Owner Earnings
20.18M 188.07K 45.58M 48.67M 41.84M 87.85M -10.52M 35.64M 72.32M -4.13M 72.01M 17.83M 36.54M 39.6M -8.32M 4.51M -8.32M -4.39M 5.38M 34.17M -31.85M

© 2026 bestshares.com. All rights reserved.