Valor Estate Intrinsic Value
DBREALTY • Realty
Current Stock Price
₹83.97
Primary Intrinsic Value
₹25.19
Market Cap
₹4526 Cr
-60.0%
Downside
Median Value
₹33.59
Value Range
₹25 - ₹136
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
DBREALTY Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹25.19 | ₹20.15 - ₹30.23 | -70.0% | EPS: ₹0.76, Sector P/E: 12x |
| Book Value Method | asset | ₹92.24 | ₹83.02 - ₹101.46 | +9.8% | Book Value/Share: ₹92.24, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹25.19 | ₹22.67 - ₹27.71 | -70.0% | Revenue/Share: ₹10.24, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹33.59 | ₹30.23 - ₹36.95 | -60.0% | EBITDA: ₹176.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹136.34 | ₹109.07 - ₹163.61 | +62.4% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹25.19 | ₹22.67 - ₹27.71 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹25.19 | ₹22.67 - ₹27.71 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹39.72 | ₹35.75 - ₹43.69 | -52.7% | EPS: ₹0.76, BVPS: ₹92.24 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
DBREALTY Intrinsic Value Analysis
What is the intrinsic value of DBREALTY?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Valor Estate (DBREALTY) is ₹33.59 (median value). With the current market price of ₹83.97, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹25.19 to ₹136.34, indicating ₹25.19 - ₹136.34.
Is DBREALTY undervalued or overvalued?
Based on our multi-method analysis, Valor Estate (DBREALTY) appears to be trading above calculated value by approximately 60.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.04 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 0.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 31.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.06x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Valor Estate
Additional stock information and data for DBREALTY
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹541 Cr | ₹197 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹237 Cr | ₹237 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹96 Cr | ₹-4 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹-267 Cr | ₹-267 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹95 Cr | ₹13 Cr | Positive Free Cash Flow | 7/10 |