Valor Estate Ltd.

₹101.93

4.1 (4.2%)

DBREALTY Share Price

Leisure Services

As on January 28, 2026

SectorRealty

IndustryLeisure Services

Basic IndustryHotels & Resorts

Market Cap₹ 5,525 Cr

P/E Ratio-43.7

Dividend YieldN/A

Trendline Performance

Unlock Stock of the Month

T&C*

Technicals

Indicators	Value	Signal
5-DMA	100.85	Bullish
10-DMA	102.78	Bearish
20-DMA	110.03	Bearish
50-DMA	119.57	Bearish
100-DMA	139.71	Bearish
200-DMA	168.37	Bearish

Historical Performance

1 Year

-34.9%

3 Years

26.2%

5 Years

439.3%

10 Years

103.7%

Shareholding Pattern

Values Analysis

Loading chart...

Profit & Loss

Below figures are in Rs. Crores

Particulars	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021
Operating Expenses	2,229	2,005	1,750	63	59
Other Income	901	13,735	1,090	614	1,093
Operating Profit	-488	14,079	-6,089	-133	184
Interest	929	833	544	3,001	3,338
Depreciation	530	261	4	7	13
Profit Before Tax	-1,908	13,717	-605	1,425	-1,618
Consolidated Net Profit	-1,256	13,194	-904	269	-1,697
Adjusted EPS	-2	25	-3	1	-7

Compounded Sales Growth

10 Years:33.9

5 Years:46.3

3 Years:38.9

TTM:26

Compounded Profit Growth

10 Years:138.2

5 Years:-21.4

3 Years:10.1

TTM:-49.5

Stock Price CAGR

10 Years:7.2

5 Years:40.5

3 Years:8

TTM:-35.8

Return on Equity

10 Years:-0.8

5 Years:-7

3 Years:-2.6

last year:-2.3

Quarterly Results

Below figures are in Rs. Crores

Particulars	Sep-2024	Dec-2024	Mar-2025	Jul-2025	Sep-2025
Sales	1,70,754	1,35,936	1,28,552	1,22,189	1,05,161
Expenses	63,042	56,557	52,457	45,459	34,856
Operating Profit	1,07,712	79,379	76,096	76,730	70,304
OPM %	63%	58%	59%	63%	67%
Other Income	33,912	31,759	27,333	24,879	18,947
Interest	77,780	58,584	59,248	62,137	53,713
Depreciation	2,345	1,681	1,385	1,277	1,221
Profit Before Tax	61,498	50,873	42,796	38,195	34,318
Tax %	25%	25%	26%	29%	35%
Net Profit	46,149	38,151	31,857	27,296	22,446
EPS in Rs	83	69	58	50	42

Balance Sheet

Below figures are in Rs. Crores

Particulars	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021
Share Capital	5,385	5,378	3,522	2,591	2,433
Total Reserves	43,498	44,707	15,268	12,606	10,925
Long-Term Borrowings	---	---	---	---	---
Total Non-Current Liabilities	17,116	20,399	12,328	18,846	12,928
Other Current Liabilities	13,197	13,647	17,200	20,368	25,723
Short Term Borrowings	1,886	4,082	8,705	8,955	3,935
Total Liabilities	85,473	91,630	82,953	85,874	70,371
Capital Work in Progress	64	99	---	---	---
Long Term Loans & Advances	13,169	11,514	9,341	7,732	1,721
Currents Investments	2,186	50	1,233	19	1,154
Short Term Loans and Advances	6,379	6,360	7,820	8,959	13,810
Total Current Assets	36,017	45,853	36,769	46,192	40,515
Total Assets	85,473	91,630	82,953	85,874	70,371
Adjusted Book Value	91	93	53	59	55

Positive

(80 to 100)

Neutral

(60 to 79)

Negative

(0 to 59)

The stock has a low PE of -43.7, which may indicate undervaluation or subdued growth expectations.
Over the last three years, the stock delivered a moderate 3-year price CAGR of 9.9%, reflecting average market performance.
The stock carries a high beta of 1.5, implying higher volatility and elevated risk.
In the last financial year, the company reported a negative or negligible EBITDA of ₹-488 million, indicating weak operating profitability.
In the previous financial year, the company generated revenue of ₹11331 million, indicating a large and established business.

Investment Calculator

Investment Amount:

₹

Investment Amount: ₹ 1000000

Current Value: ₹ 642686

No. of Shares: 6305 (Approx)

Performance:-35.7%

P/L: ₹-357314

NIFTY Performance: 9.4%

1 day Top Gainers