|
Delayed
NSE India S.E.
10:35:19 24/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 678.85 INR | +0.57% |
|
+6.08% | -1.24% |
| 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 | 16,70,835 | - | - |
| Change | - | -6.24% | 151.47% | -24.14% | -25.92% | 33.9% | - | - |
| Enterprise Value (EV) 1 | 9,71,804 | 8,88,829 | 22,21,042 | 16,78,546 | 11,67,670 | 15,36,352 | 14,81,685 | 14,34,294 |
| Change | - | -8.54% | 149.88% | -24.43% | -30.44% | 31.57% | -3.56% | -3.2% |
| P/E | 62.8x | 43.4x | 81.4x | 38.6x | 28.3x | 33.4x | 26.8x | 22.8x |
| PBR | 2.59x | 2.34x | 5.63x | 3.96x | 2.74x | 3.47x | 3.21x | 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 | 13.6x | 11.4x |
| EV / Revenue | 17x | 15.6x | 34.6x | 21x | 14.3x | 15.6x | 12x | 9.79x |
| EV / EBITDA | 55.8x | 51.5x | 105x | 79.6x | 80.6x | 53.8x | 37.9x | 28.9x |
| EV / EBIT | 61x | 56.4x | 112x | 85.7x | 89.4x | 50.8x | 36.8x | 27.9x |
| 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% | 4.24% | 4.36% | 5.99% |
| Dividend per Share 2 | 3 | 4 | 5 | 6 | 8 | 8.246 | 9.937 | 11.21 |
| Rate of return | 0.79% | 1.12% | 0.56% | 0.88% | 1.59% | 1.22% | 1.47% | 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% | 40.9% | 39.4% | 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 | 675.00 | 675.00 | 675.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.18x | 15.43x | 53.35x | 1.23% | 1.73TCr | |
| 14.23x | 4.6x | 12.38x | 3.56% | 4.05TCr | |
| 5.75x | 0.77x | 1.62x | 8.61% | 2.8TCr | |
| 17.85x | 3.95x | 15.88x | 1.37% | 2.76TCr | |
| 7.92x | 1.42x | 7.85x | 4.46% | 2.65TCr | |
| 13.72x | 3.07x | 14.71x | 2.55% | 2.54TCr | |
| 8.17x | 0.91x | 3.3x | 2.73% | 2.09TCr | |
| 10.31x | 2.02x | 8.33x | 4.07% | 2.07TCr | |
| 13.01x | 6.39x | 16.79x | 1.67% | 1.87TCr | |
| 37.97x | 13.91x | 35.01x | 3.13% | 1.83TCr | |
| Average | 16.21x | 5.25x | 16.92x | 3.34% | 2.44TCr | |
| Weighted average by Cap. | 15.11x | 4.65x | 15.12x | 3.51% |
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
