|
Delayed
NSE India S.E.
02:36:49 01/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 661.40 INR | -1.87% |
|
-1.42% | -3.86% |
| 19/08 | DLF Unit to Acquire Nearly 27% Stake in Renewable Energy Firm | MT |
| 04/08 | 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 | 9,41,732 | 8,82,944 | 22,20,355 | 16,84,450 | 12,47,805 | 16,68,360 | - | - |
| Change | - | -6.24% | 151.47% | -24.14% | -25.92% | 33.7% | - | - |
| Enterprise Value (EV) 1 | 9,71,804 | 8,88,829 | 22,21,042 | 16,78,546 | 11,67,670 | 15,33,877 | 14,79,210 | 14,31,819 |
| Change | - | -8.54% | 149.88% | -24.43% | -30.44% | 31.36% | -3.56% | -3.2% |
| P/E | 62.8x | 43.4x | 81.4x | 38.6x | 28.3x | 33.4x | 26.7x | 22.8x |
| PBR | 2.59x | 2.34x | 5.63x | 3.96x | 2.74x | 3.46x | 3.2x | 2.94x |
| PEG | - | 1.2x | 2.4x | 0.6x | 26.27x | 2.5x | 1.1x | 1.3x |
| Capitalization / Revenue | 16.5x | 15.5x | 34.5x | 21.1x | 15.2x | 16.9x | 13.5x | 11.4x |
| EV / Revenue | 17x | 15.6x | 34.6x | 21x | 14.3x | 15.5x | 12x | 9.77x |
| EV / EBITDA | 55.8x | 51.5x | 105x | 79.6x | 80.6x | 53.7x | 37.8x | 28.8x |
| EV / EBIT | 61x | 56.4x | 112x | 85.7x | 89.4x | 50.8x | 36.7x | 27.8x |
| EV / FCF | 36.2x | 36.6x | 91.7x | 32.7x | 18.7x | 23.6x | 22.9x | 16.7x |
| FCF Yield | 2.76% | 2.73% | 1.09% | 3.06% | 5.34% | 4.25% | 4.37% | 6% |
| Dividend per Share 2 | 3 | 4 | 5 | 6 | 8 | 8.65 | 10.4 | 11.21 |
| Rate of return | 0.79% | 1.12% | 0.56% | 0.88% | 1.59% | 1.28% | 1.54% | 1.66% |
| 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% | 42.9% | 41.3% | 37.9% |
| Net sales 1 | 57,174 | 56,948 | 64,270 | 79,937 | 81,940 | 98,710 | 1,23,237 | 1,46,535 |
| 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 | -1,34,483 | -1,89,150 | -2,36,542 |
| Reference price 2 | 380.45 | 356.70 | 897.00 | 680.50 | 504.10 | 674.00 | 674.00 | 674.00 |
| Nbr of stocks (in thousands) | 24,75,312 | 24,75,312 | 24,75,312 | 24,75,312 | 24,75,312 | 24,75,312 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 33.4x | 15.54x | 53.74x | 1.28% | 1.74TCr | |
| 61.61x | - | - | - | 6.58TCr | |
| 14.08x | 4.56x | 12.27x | 3.6% | 4.01TCr | |
| 5.7x | 0.76x | 1.57x | 8.64% | 2.79TCr | |
| 8.36x | 1.48x | 7.93x | 4.24% | 2.78TCr | |
| 17.83x | 3.95x | 15.87x | 1.37% | 2.76TCr | |
| 13.63x | 3.06x | 14.66x | 2.57% | 2.53TCr | |
| 9.19x | 3.49x | 7.71x | -.--% | 2.17TCr | |
| 8.18x | 0.91x | 3.3x | 2.73% | 2.09TCr | |
| 10.37x | 2.04x | 8.39x | 4.05% | 2.08TCr | |
| Average | 18.23x | 3.98x | 13.94x | 3.16% | 2.95TCr | |
| Weighted average by Cap. | 23.76x | 3.66x | 12.69x | 3.35% |
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
