|
Market Closed -
NSE India S.E.
15:05:07 13/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 758.75 INR | -1.37% |
|
+0.78% | +10.38% |
| 11-06 | DLF Plans INR37.5 Billion Investment in Real Estate Joint Venture | MT |
| 10-19 | DLF Limited, Q2 2027 Earnings Call, Oct 17, 2026 |
Company Valuation: DLF Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 941,732 | 882,944 | 2,220,355 | 1,684,450 | 1,247,805 | 1,878,143 | - | - |
| Change | - | -6.24% | 151.47% | -24.14% | -25.92% | 50.52% | - | - |
| Enterprise Value (EV) 1 | 971,804 | 888,829 | 2,221,042 | 1,678,546 | 1,167,670 | 1,742,200 | 1,682,970 | 1,654,521 |
| Change | - | -8.54% | 149.88% | -24.43% | -30.44% | 49.2% | -3.4% | -1.69% |
| P/E | 62.8x | 43.4x | 81.4x | 38.6x | 28.3x | 39.3x | 30.2x | 24.8x |
| PBR | 2.59x | 2.34x | 5.63x | 3.96x | 2.74x | 3.91x | 3.62x | 3.28x |
| PEG | - | 1.2x | 2.4x | 0.6x | 26.27x | 4.76x | 1x | 1.1x |
| Capitalization / Revenue | 16.5x | 15.5x | 34.5x | 21.1x | 15.2x | 20.9x | 15.4x | 12.3x |
| EV / Revenue | 17x | 15.6x | 34.6x | 21x | 14.3x | 19.4x | 13.8x | 10.8x |
| EV / EBITDA | 55.8x | 51.5x | 105x | 79.6x | 80.6x | 68.9x | 44.2x | 31.4x |
| EV / EBIT | 61x | 56.4x | 112x | 85.7x | 89.4x | 67.6x | 43.3x | 29.8x |
| EV / FCF | 36.2x | 36.6x | 91.7x | 32.7x | 18.7x | 27.6x | 24.2x | 22.5x |
| FCF Yield | 2.76% | 2.73% | 1.09% | 3.06% | 5.34% | 3.63% | 4.14% | 4.44% |
| Dividend per Share 2 | 3 | 4 | 5 | 6 | 8 | 8.643 | 9.529 | 9.794 |
| Rate of return | 0.79% | 1.12% | 0.56% | 0.88% | 1.59% | 1.14% | 1.26% | 1.29% |
| EPS 2 | 6.06 | 8.22 | 11.02 | 17.64 | 17.83 | 19.3 | 25.08 | 30.57 |
| Distribution rate | 49.5% | 48.7% | 45.4% | 34% | 44.9% | 44.8% | 38% | 32% |
| Net sales 1 | 57,174 | 56,948 | 64,270 | 79,937 | 81,940 | 89,718 | 122,239 | 152,669 |
| EBITDA 1 | 17,426 | 17,259 | 21,236 | 21,086 | 14,484 | 25,278 | 38,083 | 52,637 |
| EBIT 1 | 15,931 | 15,772 | 19,756 | 19,580 | 13,060 | 25,780 | 38,850 | 55,583 |
| Net income 1 | 15,009 | 20,340 | 27,235 | 43,676 | 44,147 | 47,763 | 62,223 | 76,239 |
| Net Debt 1 | 30,072 | 5,886 | 687 | -5,904 | -80,135 | -135,943 | -195,172 | -223,622 |
| Reference price 2 | 380.45 | 356.70 | 897.00 | 680.50 | 504.10 | 758.75 | 758.75 | 758.75 |
| Nbr of stocks (in thousands) | 2,475,312 | 2,475,312 | 2,475,312 | 2,475,312 | 2,475,312 | 2,475,312 | - | - |
| Announcement Date | 17/05/22 | 12/05/23 | 13/05/24 | 19/05/25 | 13/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.31x | 19.42x | 68.92x | 1.14% | 19.92B | |
| 65.69x | - | - | - | 70.85B | |
| 12.94x | 4.51x | 11.56x | 3.72% | 40.96B | |
| 5.68x | 0.71x | 1.41x | 8.86% | 29.6B | |
| 20.25x | 4.11x | 16.53x | 1.2% | 31.02B | |
| 8.16x | 1.49x | 8.3x | 4.31% | 27.2B | |
| 14.99x | 3.17x | 15.24x | 2.33% | 27.33B | |
| 10.93x | 2.16x | 8.32x | 3.84% | 21.97B | |
| 14.22x | 6.72x | 17.47x | 1.51% | 20.75B | |
| 6.1x | 2.43x | 4.59x | -.--% | 19.87B | |
| Average | 19.83x | 4.97x | 16.93x | 2.99% | 31B | |
| Weighted average by Cap. | 26.02x | 4.54x | 15.42x | 3.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DLF Stock
- Valuation DLF Limited
Select your edition
All financial news and data tailored to specific country editions
