As of 2025-07-04, the Intrinsic Value of Indiabulls Real Estate Ltd (IBREALEST.NS) is (118.45) INR. This IBREALEST.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.30 INR, the upside of Indiabulls Real Estate Ltd is -200.1%.

The range of the Intrinsic Value is (194.72) - (88.29) INR.

Is IBREALEST.NS undervalued or overvalued?

Based on its market price of 118.30 INR and our intrinsic valuation, Indiabulls Real Estate Ltd (IBREALEST.NS) is overvalued by 200.1%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

118.30 INR

Stock Price

(118.45) INR

Intrinsic Value

Intrinsic Value Details

IBREALEST.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(194.72) - (88.29)	(118.45)	-200.1%
Peter Lynch Fair Value	-81.67 - -81.67	-81.67	-169.04%
P/E Multiples	(516.82) - (400.84)	(483.09)	-508.4%
EV/EBITDA Multiples	(76.39) - (79.32)	(88.92)	-175.2%

IBREALEST.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
DLF Ltd	18.84 - 119.58	47.14	-94.3%
Phoenix Mills Ltd	260.47 - 635.84	382.41	-74.7%
Brigade Enterprises Ltd	308.01 - 872.69	470.60	-55.2%
Anant Raj Ltd	351.16 - 692.79	476.46	-12.6%
Raysum Co Ltd	5,466.9 - 12,000.64	7,717.57	31.0%
Sunteck Realty Ltd	256.53 - 256.53	256.53	-41.9%
Sun Frontier Fudousan Co Ltd	429.77 - 5,956.8	1,337.50	-34.7%
Ajmera Realty & Infra India Ltd	557.64 - 1,243.95	789.07	-11.4%
GALS-Development PAO	1,687.55 - 4,164.25	2,133.90	122.3%
Grandy House Corp	850.54 - 1,570.25	1,188.57	120.1%

IBREALEST.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	75,223
Beta	0.39
Outstanding shares (mil)	636
Enterprise Value (mil)	77,002

Market risk premium	8.8%
Cost of Equity	12.7%
Cost of Debt	6.5%
WACC	12.4%