MAHINDRA LIFESPACE DEVLTD
MAHLIFE · Real Estate · NSE
₹324
Current Market Price
Fair Value (DCF)
₹292
Margin of Safety
-10.0%
Updated 1d ago
YieldIQ Score
28/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
8%
ROE
—
Debt/Equity
0.10
WACC
12.6%
Market Cap
₹6,910 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
320.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
4.6×
EBIT covers interest
Current Ratio
1.44×
Short-term liquidity
Asset Turnover
0.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-1.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹323.95
Bear case
₹0
MoS -Infinity%
Base case
₹291.56
MoS -11.1%
Bull case
₹306.14
MoS -5.8%
Ratio Trends
MAHLIFE · last 8 annual periods
ROE
3.2%
ROCE
3.2%
Operating Margin
—
Debt / Equity
0.76×
PE
13908.9×
EV / EBITDA
60.3×
Historical Financials
MAHLIFE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹166 Cr | ₹394 Cr | ₹255 Cr | ₹14.3 Cr | ₹372 Cr | +22.3% |
| EBITDA | — | ₹112 Cr | ₹128 Cr | ₹75.4 Cr | ₹108 Cr | -1.0% |
| EBIT | ₹-78.9 Cr | ₹57.1 Cr | ₹-15.6 Cr | ₹-17.6 Cr | — | — |
| PAT | ₹-71.5 Cr | ₹162 Cr | ₹0.5 Cr | ₹71.5 Cr | ₹61.3 Cr | — |
| EPS (diluted) | ₹-13.96 | ₹10.43 | ₹0.03 | ₹4.61 | — | — |
| CFO | ₹-68.0 Cr | ₹-52.0 Cr | ₹-148 Cr | ₹-661 Cr | ₹-542 Cr | — |
| CapEx | — | — | — | — | ₹-14.5 Cr | — |
| FCF | — | — | — | — | ₹-557 Cr | — |
| Total Assets | — | ₹3037 Cr | ₹3611 Cr | ₹4963 Cr | ₹6421 Cr | +20.6% |
| Total Debt | — | — | ₹257 Cr | ₹225 Cr | ₹1439 Cr | +53.8% |
| Shareholders' Equity | — | — | ₹1806 Cr | ₹1873 Cr | ₹1896 Cr | +1.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MAHLIFE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KALPATARU KALPATARU | — | — | Pending | -10.4% | — |
| MAXESTATES MAXESTATES | — | — | Pending | 1.5% | — |
| DBREALTY DBREALTY | — | — | Pending | -2.5% | — |
| PURVA PURVA | — | — | Pending | -10.4% | — |
| GANESHHOU GANESHHOU | — | — | Pending | 29.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MAHLIFE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MAHLIFE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MAHLIFE →
Compare
Head-to-head with peers
Compare MAHLIFE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MAHLIFENow →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.