DLF Limited
DLF · Real Estate · NSE
₹590
Current Market Price
Fair Value (DCF)
₹215
Margin of Safety
-63.6%
Updated just now
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
35%
ROE
10.3%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹1.46 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.6%
Return on capital employed
EV / EBITDA
52.1×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
7.0×
EBIT covers interest
Current Ratio
1.85×
Short-term liquidity
Asset Turnover
0.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.0%
3-year revenue growth
Revenue CAGR (5Y)
11.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹590.35
Bear case
₹116.85
MoS -405.2%
Base case
₹214.88
MoS -174.7%
Bull case
₹312.68
MoS -88.8%
Ratio Trends
DLF · last 7 annual periods
ROE
10.3%
ROCE
6.0%
Operating Margin
—
Debt / Equity
0.10×
PE
155.0×
EV / EBITDA
44.7×
Historical Financials
DLF · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5414 Cr | ₹5717 Cr | ₹5682 Cr | ₹6249 Cr | ₹7947 Cr | +10.1% |
| EBITDA | — | ₹1890 Cr | ₹2015 Cr | ₹2629 Cr | ₹2786 Cr | +10.2% |
| EBIT | ₹1693 Cr | ₹1789 Cr | ₹482 Cr | ₹899 Cr | — | -14.6% |
| PAT | ₹1083 Cr | ₹1500 Cr | ₹2036 Cr | ₹2727 Cr | ₹4368 Cr | +41.7% |
| EPS (diluted) | ₹4.42 | ₹6.06 | ₹2.30 | ₹3.72 | — | -4.2% |
| CFO | ₹1460 Cr | ₹2832 Cr | ₹2375 Cr | ₹2539 Cr | ₹5235 Cr | +37.6% |
| CapEx | — | — | — | — | ₹-96.0 Cr | — |
| FCF | — | — | — | — | ₹5139 Cr | +0.0% |
| Total Assets | — | ₹52.5K Cr | ₹53.9K Cr | ₹60.3K Cr | ₹69.5K Cr | +7.3% |
| Total Debt | — | — | ₹2063 Cr | ₹2167 Cr | ₹4103 Cr | +18.8% |
| Shareholders' Equity | — | — | ₹37.7K Cr | ₹39.4K Cr | ₹42.6K Cr | +3.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DLF vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LODHA LODHA | — | — | Pending | 13.7% | — |
| OBEROIRLTY OBEROIRLTY | — | — | Pending | 14.2% | — |
| GODREJPROP GODREJPROP | — | — | Pending | 8.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹20.00/sh
Last payout
2025-07-28
₹6.00
Peak payout
₹6.00
Trailing yield
1.02%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DLF Limited (DLF.NS) trades at 590.35 vs a model fair value of 214.88, a gap of -63.6%. Piotroski F-score: 5/9. Moat label: Moderate. Rev...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DLF →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DLF →
Compare
Head-to-head with peers
Compare DLF side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DLFNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.