Swiggy Limited
SWIGGY · General/Diversified · NSE
₹279
Current Market Price
Fair Value (DCF)
₹321
Margin of Safety
+15.0%
Updated 6h ago
YieldIQ Score
47/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
12%
ROE
-30.5%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.72 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-30.0×
EBIT covers interest
Current Ratio
2.54×
Short-term liquidity
Asset Turnover
1.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
33.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹279
Bear case
₹0
MoS -Infinity%
Base case
₹320.85
MoS +13.0%
Bull case
₹344.91
MoS +19.1%
Ratio Trends
SWIGGY · last 4 annual periods
ROE
-30.5%
ROCE
-20.2%
Operating Margin
—
Debt / Equity
0.17×
PE
—
EV / EBITDA
—
Historical Financials
SWIGGY · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹5568 Cr | ₹8138 Cr | ₹11.1K Cr | ₹15.0K Cr | +39.3% |
| EBITDA | ₹-3411 Cr | ₹-3836 Cr | ₹-1858 Cr | ₹-2404 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-3629 Cr | ₹-4179 Cr | ₹-2350 Cr | ₹-3117 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-3900 Cr | ₹-4060 Cr | ₹-1313 Cr | ₹-2169 Cr | — |
| CapEx | ₹-291 Cr | ₹-168 Cr | ₹-352 Cr | ₹-751 Cr | — |
| FCF | ₹-4192 Cr | ₹-4228 Cr | ₹-1664 Cr | ₹-2920 Cr | — |
| Total Assets | ₹14.4K Cr | ₹11.3K Cr | ₹10.5K Cr | ₹15.2K Cr | +1.8% |
| Total Debt | ₹508 Cr | ₹600 Cr | ₹864 Cr | ₹1703 Cr | +49.6% |
| Shareholders' Equity | ₹12.3K Cr | ₹9057 Cr | ₹7791 Cr | ₹10.2K Cr | -5.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SWIGGY vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MEESHO Meesho Limited | +0.0% | 42 | Near Fair Value | — | — |
| NYKAA NYKAA | — | — | Pending | 4.9% | — |
| ETERNAL ETERNAL LIMITED | +0.0% | 45 | Near Fair Value | 173.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SWIGGY in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Swiggy Limited's current price is 279.00, with a fair value of 320.85, and a 3-year revenue CAGR of 33.4%. Its ROE is -30.5% and debt-to-...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SWIGGY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SWIGGY →
Compare
Head-to-head with peers
Compare SWIGGY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SWIGGYNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.