Prestige Estates Projects Limited
PRESTIGE · Real Estate · NSE
₹1,328
Current Market Price
Fair Value (DCF)
₹821
Discount to FV
-38.2%
Updated 20m ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
12%
ROE
2.9%
Debt/Equity
0.83
WACC
9.8%
Market Cap
₹57,201 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.7%
Return on capital employed
EV / EBITDA
17.9×
Enterprise multiple
Debt / EBITDA
4.2×
Leverage vs earnings
Interest Coverage
2.1×
EBIT covers interest
Current Ratio
1.15×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,328
Bear case
Discount -238.2%
Base case
Discount -61.8%
Bull case
Discount -34.8%
Ratio Trends
PRESTIGE · last 8 annual periods
ROE
2.9%
ROCE
9.7%
Operating Margin
—
Debt / Equity
0.83×
PE
34.4×
EV / EBITDA
7.4×
Historical Financials
PRESTIGE · 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 | ₹6291 Cr | ₹8215 Cr | ₹7803 Cr | ₹7349 Cr | ₹12.7K Cr | +19.2% |
| EBITDA | ₹2495 Cr | ₹2803 Cr | ₹4021 Cr | ₹2902 Cr | ₹4202 Cr | +13.9% |
| EBIT | ₹2081 Cr | ₹2204 Cr | ₹3330 Cr | — | — | +12.5% |
| PAT | ₹1150 Cr | ₹942 Cr | ₹1374 Cr | ₹468 Cr | ₹1196 Cr | +1.0% |
| EPS (diluted) | ₹28.69 | ₹23.49 | ₹34.28 | — | — | +4.6% |
| CFO | ₹2140 Cr | ₹1540 Cr | ₹1297 Cr | ₹131 Cr | ₹3223 Cr | +10.8% |
| CapEx | ₹-2270 Cr | ₹-1650 Cr | ₹-1907 Cr | ₹-1583 Cr | ₹-2883 Cr | — |
| FCF | ₹-131 Cr | ₹-111 Cr | ₹-609 Cr | ₹-1452 Cr | ₹340 Cr | — |
| Total Assets | ₹30.4K Cr | ₹36.6K Cr | ₹48.5K Cr | ₹58.8K Cr | ₹73.4K Cr | +24.6% |
| Total Debt | ₹7250 Cr | ₹9420 Cr | ₹13.5K Cr | ₹13.2K Cr | ₹17.7K Cr | +24.9% |
| Shareholders' Equity | ₹9095 Cr | ₹9975 Cr | ₹11.3K Cr | ₹15.4K Cr | ₹16.3K Cr | +15.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PRESTIGE vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PHOENIXLTD The Phoenix Mills Limited | -61.1% | 33 | High Risk | 11.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹8.10/sh
Last payout
2025-09-03
₹1.80
Peak payout
₹1.80
Trailing yield
0.14%
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. Prestige Estates Projects Limited (PRESTIGE.NS) trades at 1328.00 vs a model fair value of 820.80, a gap of -38.2%. Piotroski F-score: 6/...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PRESTIGE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PRESTIGE →
Compare
Head-to-head with peers
Compare PRESTIGE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PRESTIGENow →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.