|
Market Closed -
NSE India S.E.
15:12:08 03/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 681.65 INR | +1.20% |
|
+0.81% | -0.84% |
| 08-19 | DLF Unit to Acquire Nearly 27% Stake in Renewable Energy Firm | MT |
| 08-04 | DLF Limited, Q1 2027 Earnings Call, Aug 04, 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 | 1,687,296 | - | - |
| Change | - | -6.24% | 151.47% | -24.14% | -25.92% | 35.22% | - | - |
| Enterprise Value (EV) 1 | 971,804 | 888,829 | 2,221,042 | 1,678,546 | 1,167,670 | 1,552,813 | 1,498,146 | 1,442,834 |
| Change | - | -8.54% | 149.88% | -24.43% | -30.44% | 32.98% | -3.52% | -3.69% |
| P/E | 62.8x | 43.4x | 81.4x | 38.6x | 28.3x | 33.8x | 27x | 23.1x |
| PBR | 2.59x | 2.34x | 5.63x | 3.96x | 2.74x | 3.5x | 3.24x | 2.97x |
| PEG | - | 1.2x | 2.4x | 0.6x | 26.27x | 2.6x | 1.1x | 1.3x |
| Capitalization / Revenue | 16.5x | 15.5x | 34.5x | 21.1x | 15.2x | 17.1x | 13.7x | 11.5x |
| EV / Revenue | 17x | 15.6x | 34.6x | 21x | 14.3x | 15.7x | 12.2x | 9.85x |
| EV / EBITDA | 55.8x | 51.5x | 105x | 79.6x | 80.6x | 54.4x | 38.3x | 29x |
| EV / EBIT | 61x | 56.4x | 112x | 85.7x | 89.4x | 51.4x | 37.2x | 28x |
| EV / FCF | 36.2x | 36.6x | 91.7x | 32.7x | 18.7x | 23.8x | 23.6x | 16.8x |
| FCF Yield | 2.76% | 2.73% | 1.09% | 3.06% | 5.34% | 4.19% | 4.24% | 5.95% |
| Dividend per Share 2 | 3 | 4 | 5 | 6 | 8 | 8.246 | 9.937 | 11.62 |
| Rate of return | 0.79% | 1.12% | 0.56% | 0.88% | 1.59% | 1.21% | 1.46% | 1.7% |
| EPS 2 | 6.06 | 8.22 | 11.02 | 17.64 | 17.83 | 20.18 | 25.2 | 29.57 |
| Distribution rate | 49.5% | 48.7% | 45.4% | 34% | 44.9% | 40.9% | 39.4% | 39.3% |
| Net sales 1 | 57,174 | 56,948 | 64,270 | 79,937 | 81,940 | 98,710 | 123,237 | 146,535 |
| EBITDA 1 | 17,426 | 17,259 | 21,236 | 21,086 | 14,484 | 28,542 | 39,099 | 49,670 |
| EBIT 1 | 15,931 | 15,772 | 19,756 | 19,580 | 13,060 | 30,220 | 40,294 | 51,492 |
| Net income 1 | 15,009 | 20,340 | 27,235 | 43,676 | 44,147 | 50,054 | 63,360 | 74,592 |
| Net Debt 1 | 30,072 | 5,886 | 687 | -5,904 | -80,135 | -134,483 | -189,150 | -244,463 |
| Reference price 2 | 380.45 | 356.70 | 897.00 | 680.50 | 504.10 | 681.65 | 681.65 | 681.65 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.38x | 15.53x | 53.7x | 1.22% | 17.65B | |
| 14.9x | 4.77x | 12.83x | 3.4% | 42.42B | |
| 19.17x | 4.05x | 16.27x | 1.31% | 28.61B | |
| 8.15x | 1.5x | 7.87x | 4.44% | 26.77B | |
| 14.43x | 3.1x | 14.85x | 2.5% | 25.7B | |
| 5.32x | 0.6x | 1.27x | 9.4% | 25.6B | |
| 7.77x | 0.86x | 3.13x | 2.88% | 19.86B | |
| 10.78x | 2.05x | 9.56x | 4.12% | 20.41B | |
| 13.22x | 6.48x | 17.08x | 1.62% | 19.21B | |
| 16.5x | 9.27x | 17.46x | 5.02% | 17.62B | |
| Average | 14.36x | 4.82x | 15.40x | 3.59% | 24.39B | |
| Weighted average by Cap. | 14.00x | 4.41x | 14.25x | 3.64% |
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
