As of 2025-05-05, the Intrinsic Value of D B Realty Ltd (DBREALTY.NS) is 45.05 INR. This DBREALTY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.78 INR, the upside of D B Realty Ltd is -74.20%.
The range of the Intrinsic Value is 13.27 - 101.13 INR
Based on its market price of 174.78 INR and our intrinsic valuation, D B Realty Ltd (DBREALTY.NS) is overvalued by 74.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.27 - 101.13 | 45.05 | -74.2% |
| DCF (Growth 10y) | 533.88 - 960.19 | 691.85 | 295.8% |
| DCF (EBITDA 5y) | (23.83) - (8.76) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 491.77 - 659.09 | 581.64 | 232.8% |
| Fair Value | 123.12 - 123.12 | 123.12 | -29.56% |
| P/E | 0.08 - 406.29 | 201.96 | 15.6% |
| EV/EBITDA | (28.20) - 45.27 | 6.89 | -96.1% |
| EPV | (23.35) - (22.14) | (22.75) | -113.0% |
| DDM - Stable | 143.23 - 306.18 | 224.71 | 28.6% |
| DDM - Multi | 40.89 - 68.48 | 51.27 | -70.7% |
| Market Cap (mil) | 94,113.79 |
| Beta | 1.37 |
| Outstanding shares (mil) | 538.47 |
| Enterprise Value (mil) | 109,781.98 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.64% |
| Cost of Debt | 9.17% |
| WACC | 12.19% |