Valuation Valor Estate Limited

Stocks

Market Closed - Bombay S.E. 09:02:26 30/10/26 pm AEDT			5-day change	1st Jan Change
79.95 ^INR	-2.27%		+2.54%	-32.65%

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	105,783	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	118,177	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)	243,259	259,059	352,155	537,789	538,465	539,204
Announcement Date	8/9/21	8/9/22	8/9/23	6/9/24	8/9/25	8/9/26

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	-	-	-	-	457M
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	29.17B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.38B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	27.01B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	27.69B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.59B
VINHOMES	8.24x	2.9x	6.79x	-.--%	20.05B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	18.72B
Average	16.69x	2.44x	8.73x	3.48%	28.13B
Weighted average by Cap.	24.53x	2.63x	9.27x	3.61%