Valor Estate enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


4,423	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
57.2	57.2	256	786	163
−36.2	−36.2	78.9	71.3	−67.5
747	747	1,897	2,025	2,666
5,076	—	—	—	—
690	690	1,641	1,239	2,503
₹93.59	—	—	—	—

4,802	4,802	6,869	7,111	4,736
15.6%	15.6%	27.6%	28.5%	56.3%
0.15×	—	—	—	—

5.88×	—	—	—	—
44.59×	—	—	—	—
47.39×	—	—	—	—
5.49×	—	—	—	—
864	1,593	1,133	357	698
114	69.7	−97.0	156	−718
107	63.9	−150	130	−718
—	939	540	237	96.3
925	925	493	184	96.3
—	904	317	172	96.3
—	14.0	47.7	52.2	0.0

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

DBREALTY₹81.54

Valor Estate Ltd.

· Real Estate

₹ CrorePeersEMBDL LOTUSDEV PURVA SUNTECK TARC SOBHA SIGNATURE BRIGADEMcap ₹4,423 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	4,422.8
- Cash, Equiv & ST Investments	162.9	785.6	255.8	57.2	57.2
+ Minority Interest	-67.5	71.3	78.9	-36.2	-36.2
+ Total Debt	2,666.3	2,025.0	1,897.2	746.8	746.8
Enterprise Value	—	—	—	—	5,076.1
Net Debt (memo)	2,503.4	1,239.4	1,641.3	689.6	689.6
EV per Share	—	—	—	—	93.59

Total Capital	4,736.0	7,111.2	6,869.3	4,802.3	4,802.3
Total Debt/Total Capital	56.30	28.48	27.62	15.55	15.55
Total Debt/EV	—	—	—	—	0.15

EV/Sales	—	—	—	—	5.88
EV/EBITDA	—	—	—	—	44.59
EV/EBIT	—	—	—	—	47.39
EV/Free Cash Flow	—	—	—	—	5.49
Reference Items — Trailing FY Values
Sales	698.2	357.5	1,133.1	1,593.3	863.7
EBITDA	-717.9	155.9	-97.0	69.7	113.8
EBIT	-718.3	129.9	-150.0	63.9	107.1
Operating Cash Flow	96.3	236.7	540.5	938.8	—
Free Cash Flow	96.3	184.5	492.7	924.8	924.8
FCFF (free cash flow to the firm)	96.3	172.2	317.1	903.9	—
Capital Expenditure	0.0	52.2	47.7	14.0	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.