Valor Estate Limited (DBREALTY) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Valor Estate Limited stock ₹130, price ₹82.77, upside +57.3%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range ₹20.45 – ₹282.70 · fair‑value band ₹98.69 – ₹170.24 · the ₹82.77 price screens below the ₹130.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Valor Estate in your weekly email
Every Wednesday you see whether Valor Estate is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Valor Estate Limited, together with its subsidiaries, operates as a real estate construction and development company in India. It operates in two segments: Real Estate Business and Hospitality Business.
Show moreShow less
The company develops and sells residential, commercial, retail, and other projects, such as mass housing and cluster redevelopment, as well as hospitality projects. The company was formerly known as D B Realty Limited and changed its name to Valor Estate Limited in March 2024.
Valor Estate Limited was incorporated in 2007 and is based in Mumbai, India.
Stock analysis
Valor Estate Limited (DBREALTY) currently trades at ₹82.77, while our model-based Fair Value estimate is ₹130.21, implying the stock looks roughly 36% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ₹153.91 per share, and 7 of the 14 models we run sit above the ₹82.77 price.
Bear case: the Economic Profit group reads lowest at ₹38.13, and 7 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹98.69 (bear) to ₹170.24 (bull), the price of ₹82.77 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Valor Estate Limited reported revenue of ₹15.9B in FY2026 versus ₹2.2B in FY2022, a compound +64.2%/yr. Reported net income was ₹255M in FY2026, compounding −1.4%/yr from FY2022.
Key figures
Market cap ₹44.9B (≈ $478M) Small · P/E ratio 359.9 · P/S ratio 5.20 · EPS (TTM) ₹0.2300 · Net margin 1.4% · Return on equity 0.6% · Return on assets (EBIT) −1.3% (5-year average) · Operating margin 20.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (medium confidence).
What moves the price
The share trades about 46% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −22% fair-value upside, at 57%, DBREALTY screens cheaper than that median.
Fair Value models
Bear₹98.69Fair Value ₹130.21Bull₹170.24
Price ₹82.77 · Upside +57.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹0.1418 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−14.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−14.9%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: −14.9% / 38.2%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−257% → 4%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−5.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −8.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Development · 491 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+57.3% · Above median
Profitability
Return on equity (12 months)0.6% · Below median
Return on assets0.4% · Below median
Net margin (12 months)1.4% · Below median
Operating margin (12 months)20.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)−86.8% · Bottom 25%
Balance sheet
Debt / equity0.06× · Lowest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)359.9× · Priciest 25%
P/B1.10× · Pricier than median
P/S (12 months)5.20× · Priciest 25%
Price / free cash flow (fiscal year)5.3× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Valor Estate Limited (DBREALTY) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ₹130.21 versus a price of ₹82.77, about +57% upside (undervalued).
What is the fair value of DBREALTY?
Our model-based fair value for Valor Estate Limited is ₹130.21 (as of Nov 7, 2026), built from audited fundamentals. The current price: ₹82.77.
What is the quality score of DBREALTY?
Valor Estate Limited has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Valor Estate Limited (DBREALTY)?
Our model-based price target is the fair value of ₹130.21 (as of Nov 7, 2026) from 14 valuation models. Cautious scenario ₹98.69, optimistic scenario ₹170.24. It is a calculation from audited fundamentals, not an analyst target.
What is the Valor Estate Limited stock forecast for 2026?
Our models put fair value at ₹130.21, about +57% upside versus a price of ₹82.77 (undervalued). Cautious scenario ₹98.69, optimistic scenario ₹170.24. The calculation is refreshed regularly with new filings.
What is the revenue of Valor Estate Limited (DBREALTY)?
Valor Estate Limited reported trailing-twelve-month revenue of about ₹8.6B (latest available figure, as of Nov 7, 2026).
What growth is priced into Valor Estate Limited (DBREALTY)?
For today's price to be fair in a discounted-cash-flow model, Valor Estate Limited would have to grow free cash flow by -5.1 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +133.7 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of DBREALTY use?
Our models discount Valor Estate Limited at 13.9 %: a base by market capitalisation (small), country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Valor Estate Limited that is -5.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has Valor Estate Limited (DBREALTY) delivered so far?
Over the past 5 years revenue at Valor Estate Limited grew +133.7 % a year. The price currently implies free-cash-flow growth of -5.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Valor Estate Limited (DBREALTY) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Valor Estate Limited (-5.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Valor Estate Limited (DBREALTY)?
The free-cash-flow yield on the price is 18.98 %: that much free cash flow Valor Estate Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Valor Estate Limited (DBREALTY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Valor Estate Limited it is ₹130.21 per share (as of Nov 7, 2026), against a price of ₹82.77. It is the blended result of 14 valuation models in 5 families (DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Valor Estate Limited stock overvalued or undervalued in 2026?
As of Nov 7, 2026, DBREALTY trades below its calculated fair value: price ₹82.77, fair value ₹130.21, a gap of about +57% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DBREALTY?
No. The price is what the market pays today (₹82.77); the fair value is what the company's own numbers justify (₹130.21). For Valor Estate Limited the two are ₹47.44 per share apart. That gap is exactly why we show both numbers side by side.
How much is Valor Estate Limited worth?
The market values Valor Estate Limited at about ₹44.9B (market capitalisation, as of Nov 7, 2026). Per share that is ₹82.77; our models calculate a fair value of ₹130.21 per share.
What do the bullish and bearish scenarios say about DBREALTY?
Our models span a range for Valor Estate Limited: cautious scenario ₹98.69, base ₹130.21, optimistic ₹170.24 per share (as of Nov 7, 2026, price ₹82.77). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DBREALTY?
Valor Estate Limited trades at a price-to-earnings ratio of 359.9 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹130.21 is built from several models across several years. Other multiples: P/B 1.1, P/S 5.2, EV/EBITDA 46.2.
How solid is the balance sheet of Valor Estate Limited (DBREALTY)?
Balance-sheet figures for Valor Estate Limited (as of Nov 7, 2026): return on equity 0.6%, debt of 0.06 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is DBREALTY from its 52-week high?
Valor Estate Limited trades at ₹82.77, about 46% below its 52-week high of ₹152.73 and 6% above the low of ₹78.07 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹130.21 is for.
Which stocks are comparable to Valor Estate Limited?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, CK Asset Holdings, DLF Limited, Hongkong Land Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Valor Estate Limited stock attractive at the current price?
The data as of Nov 7, 2026: price ₹82.77, calculated fair value ₹130.21 (+57%), Quality Score 60/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DBREALTY calculated?
We run Valor Estate Limited through 14 models from 5 families: DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ₹130.21 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Valor Estate Limited currently trades 36% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Valor Estate Limited (DBREALTY)?
The closing price on Nov 9, 2026 was ₹82.77. Our model-based fair value is ₹130.21, about +57% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Valor Estate Limited right now?
The price is below even our cautious bear case (₹98.69). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Valor Estate Limited
How large is the market capitalisation of Valor Estate Limited (DBREALTY)?
The market capitalisation of Valor Estate Limited is ₹44.9B (≈ $478M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Valor Estate Limited (DBREALTY)?
The price-to-sales ratio of Valor Estate Limited is 5.20 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Valor Estate Limited (DBREALTY)?
Earnings per share at Valor Estate Limited are ₹0.2300 (price ÷ EPS = P/E 359.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Valor Estate Limited (DBREALTY)?
The net margin of Valor Estate Limited is 1.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Valor Estate Limited (DBREALTY)?
The return on equity (ROE) of Valor Estate Limited is 0.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Valor Estate Limited (DBREALTY)?
On an EBIT basis the return on assets of Valor Estate Limited is −1.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Valor Estate Limited (DBREALTY)?
The operating margin of Valor Estate Limited is 20.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Valor Estate Limited (DBREALTY)?
Revenue at Valor Estate Limited is growing −86.8% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Valor Estate Limited (DBREALTY)?
Earnings per share at Valor Estate Limited are growing +13.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Valor Estate Limited (DBREALTY) carry?
The net debt of Valor Estate Limited is ₹6.7B (fiscal year 2026, ≈ 0.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Valor Estate Limited in the live analysis
One click puts Valor Estate Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026