Valuation Valor Estate Limited

Stocks

Market Closed - Bombay S.E. 03:59:32 16/10/2026 pm IST			5-day change	1st Jan Change
87.05 ^INR	+0.24%		+2.42%	-26.66%

26/09	Valor Estate Limited Announces Resignation of Rajeev RA as Independent Director, Effective September 25, 2026	CI
14/08	Valor Estate Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,911	27,123	22,682	1,05,783	81,174	45,212
Change	-	358.85%	-16.37%	366.37%	-23.26%	-44.3%
Enterprise Value (EV) ¹	29,645	58,220	47,717	1,18,177	97,587	52,108
Change	-	96.39%	-18.04%	147.66%	-17.42%	-46.6%
P/E	-3.48x	99.7x	-21.9x	6.86x	-64.6x	178x
PBR	0.44x	1.44x	1.06x	2.11x	1.66x	1.11x
PEG	-	-1x	0x	-0x	1x	-1x
Capitalization / Revenue	24.1x	12.4x	3.25x	29.6x	7.16x	2.84x
EV / Revenue	121x	26.5x	6.83x	33.1x	8.61x	3.27x
EV / EBITDA	-51.9x	124x	-6.94x	66.5x	-87.5x	13.9x
EV / EBIT	-50.8x	126x	-6.93x	77.9x	-59.3x	14.1x
EV / FCF	-6.31x	-4.2x	29.2x	-31.5x	285x	6.68x
FCF Yield	-15.8%	-23.8%	3.42%	-3.17%	0.35%	15%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.98	1.05	-2.944	28.69	-2.333	0.47
Distribution rate	-	-	-	-	-	-
Net sales ¹	245.6	2,194	6,982	3,575	11,331	15,933
EBITDA ¹	-571.1	469.4	-6,879	1,778	-1,116	3,753
EBIT ¹	-583.3	462.8	-6,883	1,517	-1,646	3,695
Net income ¹	-1,697	269.3	-903.8	13,194	-1,256	254.8
Net Debt ¹	23,733	31,097	25,034	12,394	16,413	6,896
Reference price ²	24.30	104.70	64.41	196.70	150.75	83.85
Nbr of stocks (in thousands)	2,43,259	2,59,059	3,52,155	5,37,789	5,38,465	5,39,204
Announcement Date	08/09/21	08/09/22	08/09/23	06/09/24	08/09/25	08/09/26

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.($)
VALOR ESTATE LIMITED	-	-	-	-	50Cr
VINGROUP	58.93x	-	-	-	6.32TCr
SUN HUNG KAI PROPERTIES LIMITED	12.4x	4.35x	11.16x	3.88%	3.93TCr
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	2.74TCr
CHINA RESOURCES LAND LIMITED	8.2x	1.47x	8.16x	4.31%	2.73TCr
MITSUBISHI ESTATE CO., LTD.	17.64x	3.92x	15.78x	1.39%	2.72TCr
MITSUI FUDOSAN CO., LTD.	13.58x	3.06x	14.64x	2.57%	2.5TCr
CK ASSET HOLDINGS LIMITED	9.74x	1.9x	7.83x	4.31%	1.96TCr
ALPHA DHABI HOLDING	7.63x	0.84x	3.08x	2.93%	1.95TCr
VINHOMES	7.9x	2.84x	6.61x	-.--%	1.87TCr
Average	15.74x	2.39x	8.60x	3.52%	2.68TCr
Weighted average by Cap.	22.06x	2.55x	8.99x	3.7%