EICHERMOT.NS Eicher Motors Limited
INR·Price 7582.00·Mkt cap 2.08TComputed from the latest reported financials and the current market price.
Who's the real player?
A genuine play on this theme — most of its business sits right here.
Is the business healthy?
A mixed picture — real strengths, but soft spots in cash flow, returns or debt.
- Strong cash flow quality
- High FCF conversion
- Low accrual ratio
- Solid capital efficiency
- Strong balance sheet
Are the smart people buying?
No ownership-change data for this stock. Conviction is judged from capex and buyback signals alone.
- Strong promoter/insider stake
- Capex growth indicates belief in future
- Institutional ownership remains significant
What is management saying?
No earnings-call transcript or filings found for this stock.
Is the price right?
Intrinsic value 3534.68 vs price 7582.00 — screens expensive on a cash-flow DCF (-53.4% to intrinsic). The reverse-DCF implied growth of 25.5% is not believable given the base growth assumption of 15%, indicating potential overestimation in the model.
| Intrinsic / share | 3534.68 |
| Price | 7582.00 |
| Upside to intrinsic | -53.4% |
| Reverse-DCF implied g | 25.5% |
Base FCF 31.25B · growth 15.0% · discount 12.0% · terminal 5.0%.
Sensitivity — intrinsic value / share
Each cell is the intrinsic value at that growth (across →) and discount rate (down ↓). Center ★ is the base case. Cells green = above price (cheap), red = below (expensive).
| Growth rate → | |||||
|---|---|---|---|---|---|
| Disc ↓ ╲ g | 11% | 13% | 15% | 17% | 19% |
| 10% | 3804.09 | 4442.84 | 5184.56 | 6044.22 | 7038.68 |
| 11% | 3120.66 | 3629.34 | 4218.86 | 4900.9 | 5688.59 |
| 12% | 2635.1 | 3052.22 | ★ 3534.68 | 4091.85 | 4734.25 |
| 13% | 2273.05 | 2622.57 | 3026.05 | 3491.18 | 4026.57 |
| 14% | 1993.19 | 2291.01 | 2634.16 | 3029.01 | 3482.76 |
Through the masters' eyes
Each investor's numeric rules, checked against this stock's metrics: exact math, no guesswork. Tap one to see which rules pass, fail, and what to judge yourself.
Financial statements (INR)
↗ sourceCash-flow lines highlighted — we trust cash over reported profit.
| Line | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | 229.78B | 185.38B | 162.34B | 141.76B | — |
| Operating income | 49.45B | 39.83B | 37.98B | 29.65B | — |
| EBITDA | 80.14B | 67.17B | 58.51B | 43.54B | — |
| Net income | 55.15B | 47.34B | 40.01B | 29.14B | — |
| Operating cash flow | 48.05B | 39.80B | 37.24B | 28.23B | — |
| Capex | -12.75B | -10.39B | -8.19B | -6.82B | — |
| Free cash flow | 35.30B | 29.41B | 29.05B | 21.40B | — |
| Total assets | 321.64B | 271.74B | 231.28B | 191.98B | — |
| Total equity | 251.00B | 212.96B | 180.46B | 149.90B | — |
| Total debt | 5.14B | 4.58B | 4.19B | 2.88B | — |
| Cash & equivalents | 2.34B | 2.19B | 1.07B | 888.10M | — |