MAHINDRA LIFESPACE DEVLTD
MAHLIFE · Real Estate · NSE
₹324
Current Market Price
Fair Value (DCF)
₹418
Discount to FV
+28.8%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
21%
ROE
8.2%
Debt/Equity
0.18
WACC
12.6%
Market Cap
₹6,918 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.9%
Return on capital employed
EV / EBITDA
20.1×
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
4.6×
EBIT covers interest
Current Ratio
1.44×
Short-term liquidity
Asset Turnover
0.18×
Revenue per ₹ of assets
Revenue CAGR (3Y)
24.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹324.25
Bear case
Discount -933.6%
Base case
Discount +22.4%
Bull case
Discount +35.3%
Ratio Trends
MAHLIFE · last 9 annual periods
ROE
8.2%
ROCE
7.9%
Operating Margin
—
Debt / Equity
0.18×
PE
21.1×
EV / EBITDA
20.1×
Historical Financials
MAHLIFE · 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 | ₹394 Cr | ₹607 Cr | ₹212 Cr | ₹372 Cr | ₹1178 Cr | +31.5% |
| EBITDA | ₹112 Cr | ₹128 Cr | ₹75.4 Cr | ₹108 Cr | ₹341 Cr | +32.0% |
| EBIT | ₹15.5 Cr | ₹-1.6 Cr | ₹-118 Cr | — | — | — |
| PAT | ₹162 Cr | ₹101 Cr | ₹98.2 Cr | ₹61.3 Cr | ₹298 Cr | +16.5% |
| EPS (diluted) | ₹10.43 | ₹6.55 | ₹6.33 | — | — | -11.7% |
| CFO | ₹-52.0 Cr | ₹-148 Cr | ₹-661 Cr | ₹-542 Cr | ₹-545 Cr | — |
| CapEx | ₹-13.3 Cr | ₹-14.1 Cr | ₹-16.0 Cr | ₹-14.5 Cr | ₹-18.1 Cr | — |
| FCF | ₹-65.3 Cr | ₹-162 Cr | ₹-677 Cr | ₹-557 Cr | ₹-563 Cr | — |
| Total Assets | ₹3037 Cr | ₹3611 Cr | ₹4949 Cr | ₹6421 Cr | ₹8295 Cr | +28.6% |
| Total Debt | ₹286 Cr | ₹268 Cr | ₹877 Cr | ₹1439 Cr | ₹662 Cr | +23.3% |
| Shareholders' Equity | ₹1789 Cr | ₹1806 Cr | ₹1873 Cr | ₹1896 Cr | ₹3627 Cr | +19.3% |
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 | 2.3% | — |
MAXESTATES MAXESTATES | — | — | Pending | 0.6% | — |
 DBREALTY DBREALTY | — | — | Pending | -2.6% | — |
 PURVA PURAVANKARA LIMITED | -20.5% | 65 | Near Fair Value | 3.2% | — |
GANESHHOU GANESHHOU | — | — | Pending | 29.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.19/sh
Last payout
2025-07-18
₹2.80
Peak payout
₹2.80
Trailing yield
0.86%
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. MAHINDRA LIFESPACE DEVLTD (MAHLIFE.NS) trades at 324.25 vs a model fair value of 417.64, a gap of 28.8%. Piotroski F-score: 4/9. Moat lab...
Read full AI analysis →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.