Valuation Prestige Estates Projects Limited

Stocks

Delayed NSE India S.E. Other stock markets 08:30:20 16/07/2026 +04			5-day change	1st Jan Change
1,668.20 ^INR	-1.06%		-0.14%	+4.81%

07-03	Prestige Estates Projects Limited entered into an investment agreement to acquire 50% stake in Advent Convention and Hotels International Limited from Advent Hotels International Limited for INR 5.04 billion.	CI
06-30	Avendus Spark Upgrades Prestige Estates Projects to Buy from Add; Price Target is INR1,875	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	122,503	197,945	161,627	469,008	510,157	726,211	-	-
Change	-	61.58%	-18.35%	190.18%	8.77%	42.35%	-	-
Enterprise Value (EV) ¹	134,603	241,363	224,689	558,049	592,229	611,275	853,016	865,129
Change	-	79.31%	-6.91%	148.36%	6.12%	3.22%	3.73%	1.42%
P/E	8.41x	17.2x	17.2x	34.1x	106x	40.6x	40.7x	30.2x
PBR	1.84x	2.18x	1.62x	4.16x	3.31x	2.98x	3.97x	3.53x
PEG	-	-0.8x	-0.9x	0.7x	-1.6x	0x	1.1x	0.9x
Capitalization / Revenue	1.69x	3.1x	1.94x	5.95x	6.94x	3.83x	4.65x	3.84x
EV / Revenue	1.85x	3.78x	2.7x	7.08x	8.06x	4.82x	5.46x	4.57x
EV / EBITDA	6.83x	15.7x	10.8x	22.3x	23.1x	16.5x	16.7x	13.7x
EV / EBIT	9.76x	22.7x	15.6x	31.3x	33.9x	21.8x	20.7x	17.2x
EV / FCF	12.2x	-185x	-203x	-91.6x	-40.8x	180x	639x	714x
FCF Yield	8.18%	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	0.16%	0.14%
Dividend per Share ²	1.5	1.5	1.5	1.8	1.8	2	1.84	1.9
Rate of return	0.49%	0.3%	0.37%	0.15%	0.15%	0.18%	0.11%	0.11%
EPS ²	36.32	28.69	23.49	34.28	11.19	27.76	41.45	55.84
Distribution rate	4.13%	5.23%	6.39%	5.25%	16.1%	7.2%	4.44%	3.4%
Net sales ¹	72,644	63,895	83,150	78,771	73,494	126,854	156,160	189,265
EBITDA ¹	19,722	15,335	20,863	24,984	25,588	37,091	50,971	63,030
EBIT ¹	13,796	10,625	14,392	17,819	17,465	28,030	41,146	50,174
Net income ¹	14,562	11,500	9,418	13,741	4,675	11,955	18,299	24,857
Net Debt ¹	12,100	43,418	63,062	89,041	82,072	126,057	126,805	138,918
Reference price ²	305.60	493.80	403.20	1,170.00	1,184.40	1,686.00	1,686.00	1,686.00
Nbr of stocks (in thousands)	400,862	400,862	400,862	400,862	430,730	430,730	-	-
Announcement Date	08/06/21	26/05/22	30/05/23	28/05/24	29/05/25	21/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRESTIGE ESTATES PROJECTS LIMITED	56.29x	6.68x	20.5x	0.11%	7.55B
MITSUBISHI ESTATE CO., LTD.	21.07x	4.29x	17.6x	1.19%	31.63B
EMAAR PROPERTIES	5.74x	0.67x	1.37x	8.7%	27.77B
MITSUI FUDOSAN CO., LTD.	14.27x	3.1x	14.88x	2.46%	25.8B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.33x	6.87x	18.44x	1.4%	22.05B
DLF LIMITED	32.18x	15.26x	49.41x	1.28%	16.92B
ALDAR PROPERTIES	7.4x	1.64x	5.3x	2.98%	16.61B
AZRIELI GROUP LTD.	9.53x	28.06x	-	2.31%	17B
HONGKONG LAND HOLDINGS LIMITED	27.06x	11.07x	26.73x	3.71%	15.83B
Average	20.99x	8.63x	19.28x	2.68%	20.13B
Weighted average by Cap.	17.74x	7.58x	17.59x	3%