As of 2025-07-03, the Intrinsic Value of D B Realty Ltd (DBREALTY.NS) is 35.66 INR. This DBREALTY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.84 INR, the upside of D B Realty Ltd is -84.2%.

The range of the Intrinsic Value is (12.14) - 61.37 INR.

Is DBREALTY.NS undervalued or overvalued?

Based on its market price of 225.84 INR and our intrinsic valuation, D B Realty Ltd (DBREALTY.NS) is overvalued by 84.2%.

225.84 INR

Stock Price

35.66 INR

Intrinsic Value

Intrinsic Value Details

DBREALTY.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(12.14) - 61.37	35.66	-84.2%
DCF (Growth Exit 10Y)	166.71 - 200.5	179.17	-20.7%
DCF (EBITDA Exit 5Y)	145.5 - 157.89	150.69	-33.3%
DCF (EBITDA Exit 10Y)	160.32 - 179.5	168.33	-25.5%
Peter Lynch Fair Value	-51.99 - -51.99	-51.99	-123.02%
P/E Multiples	(31.40) - (39.85)	(35.87)	-115.9%
EV/EBITDA Multiples	(38.97) - (40.80)	(39.96)	-117.7%

DBREALTY.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Ganesh Housing Corp Ltd	603.83 - 855.2	704.53	-27.9%
Marathon Nextgen Realty Ltd	257.97 - 428.09	323.76	-51.0%
Arvind Smartspaces Ltd	125.8 - 560.78	309.83	-54.1%
Elpro International Ltd	39.35 - 126.01	68.68	-36.8%
Arihant Superstructures Ltd	104.82 - 474.02	213.74	-47.6%
Karda Constructions Ltd	3.65 - 7.71	5.08	-67.6%
Eldeco Housing And Industries Ltd	350.76 - 425.96	381.28	-52.2%
Binny Ltd	51.03 - 51.03	51.03	-64.9%
Vipul Ltd	7.75 - 19.25	12.00	7.0%
Ansal Buildwell Ltd	122.79 - 274.7	193.04	55.1%

DBREALTY.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	121,608
Beta	1.54
Outstanding shares (mil)	538
Enterprise Value (mil)	139,363

Market risk premium	8.8%
Cost of Equity	13.85%
Cost of Debt	8.65%
WACC	12.7%