DLF Limited
DLF · Real Estate · NSE
₹587
Current Market Price
Fair Value (DCF)
₹372
Discount to FV
-36.7%
Updated 59m ago
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
54%
ROE
9.7%
Debt/Equity
0.01
WACC
9.8%
Market Cap
₹1.45 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.2%
Return on capital employed
EV / EBITDA
37.5×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
15.7×
EBIT covers interest
Current Ratio
1.54×
Short-term liquidity
Asset Turnover
0.11×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.7%
3-year revenue growth
Revenue CAGR (5Y)
11.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹587.05
Bear case
Margin of Safety —
Implied upside -124.6%
Base case
Margin of Safety -138.2%
Implied upside -58.0%
Bull case
Margin of Safety +6.8%
Implied upside +7.3%
Ratio Trends
DLF · last 9 annual periods
ROE
9.7%
ROCE
7.2%
Operating Margin
—
Debt / Equity
0.01×
PE
28.3×
EV / EBITDA
37.5×
Historical Financials
DLF · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5709 Cr | ₹5682 Cr | ₹6249 Cr | ₹7994 Cr | ₹8194 Cr | +9.5% |
| EBITDA | ₹1890 Cr | ₹2015 Cr | ₹2629 Cr | ₹2808 Cr | ₹3273 Cr | +14.7% |
| EBIT | ₹1789 Cr | ₹1895 Cr | ₹2507 Cr | — | — | +8.8% |
| PAT | ₹1501 Cr | ₹2036 Cr | ₹2727 Cr | ₹4368 Cr | ₹4415 Cr | +31.0% |
| EPS (diluted) | ₹6.06 | ₹8.22 | ₹11.02 | — | — | +16.1% |
| CFO | ₹2832 Cr | ₹2375 Cr | ₹2539 Cr | ₹5235 Cr | ₹6347 Cr | +22.4% |
| CapEx | ₹-148 Cr | ₹-63.7 Cr | ₹-116 Cr | ₹-96.0 Cr | ₹-129 Cr | — |
| FCF | ₹2683 Cr | ₹2312 Cr | ₹2423 Cr | ₹5139 Cr | ₹6218 Cr | +23.4% |
| Total Assets | ₹52.5K Cr | ₹53.9K Cr | ₹60.3K Cr | ₹69.5K Cr | ₹74.9K Cr | +9.3% |
| Total Debt | ₹4182 Cr | ₹3334 Cr | ₹4834 Cr | ₹4103 Cr | ₹306 Cr | -48.0% |
| Shareholders' Equity | ₹36.4K Cr | ₹37.7K Cr | ₹39.4K Cr | ₹42.6K Cr | ₹45.5K Cr | +5.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DLF vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 LODHA Lodha Developers Limited | -72.1%-41.9% upside | 50 | Above Fair Value | 14.7% | — |
 PHOENIXLTD The Phoenix Mills Limited | -155.1%-60.8% upside | 33 | High Risk | 11.1% | — |
 PRESTIGE Prestige Estates Projects Limited | -63.9%-39.0% upside | 50 | Above Fair Value | 7.3% | — |
 OBEROIRLTY Oberoi Realty Limited | -47.1%-32.0% upside | 33 | High Risk | 14.0% | — |
 GODREJPROP Godrej Properties Limited | -18.8%-15.8% upside | 50 | Above Fair Value | 9.7% | 24.0× |
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 converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DLF Limited (DLF.NS) trades at 587.05 vs a model fair value of 371.51, a gap of -36.7%. Piotroski F-score: 8/9. Moat label: Narrow. Reven...
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.