Loading…
← CockpitCompetitor Analysis › DBREALTY.NS Valor Estate LtdOpen in the cockpit ↗

Valor Estate LtdDBREALTY.NSCompetitor analysis, valuation and peers

India · INR·Realty›Real Estate Development
Momentum laggard 4
Mkt cap
$482M
US dollars, full cap
Free float
38%
of shares outstanding
$/day
$828,188
20-day average traded
Fwd P/E
n/m
no positive forecast
ROIC−WACC
n/a
WACC 13.2%
Hurdle
n/a
no reverse DCF
Close · INR₹83.57
1D-4.4%
1W+4.7%
1M-5.9%
3M-25.2%
6M-40.5%
YTD-29.5%
1Y-44.6%
ATR %5.1%
Beta1.77
52w lowhigh46.8% off high

What Valor Estate does

Employees: 208

Valor Estate at a glance

Size Valor Estate (DBREALTY.NS) is an India Real Estate company (Real Estate Development) with a market value of $482M, the 859th largest of 1,058 India companies the cockpit tracks. Shares closed at ₹83.57 on 6 Nov 2026.

Performance Over six months the shares fell 40.5%, against -14.6% for the median peer and 0.0% for the India market (cap-weighted) — 2nd lowest of 21 in its peer set.

Growth Revenue fell 54.4% over the last twelve months (peer median +7.0%); the operating margin is 12.4% (peer median 17.8%).

Relative performance

608010011 May 202611 Aug 20266 Nov 2026Peer median 87DBREALTY.NS 59
Six months, rebased to 100: Valor Estate against the median of its 20 peers (local-currency closes).

Valor Estate financials

Reported figures in INR; fiscal year ends 2026-03-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
Revenue₹8.64B₹15.9B₹7.67B₹3.31B₹6.97B
Revenue growth—+108%+131%-52%—
Gross profit₹5.26B₹4.79B-₹2.35B₹2.06B-₹5.79B
EBITDA₹1.14B₹3.79B-₹2.41B₹1.99B-₹6.93B
Net income₹117M₹255M-₹1.26B₹13.2B-₹904M
Free cash flown/an/a-₹213M-₹1.23B-₹18.3M
Capital expendituren/a₹0₹0₹522M₹8.70M
Total debtn/a₹7.47B₹19.0B₹20.2B₹26.7B

Quarterly statements and history in the cockpit →

Valor Estate competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-40%-20%0%+20%-20%-10%0%000514LJ3IGDWFCPPC01478877002305MANINFRANREN0604PRISMA600067FPH6000528871DBREALTY.NS6-month return →1-month return →
Up and to the right = strong over both horizons. Valor Estate is the large dot.

Valor Estate competitors and peer comparison

How Valor Estate compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Valor Estate against its 20 peers (data as of 6 Nov 2026)
MeasureDBREALTY.NSPeer medianRank in peer set
1-month return-5.9%-5.2%10th lowest of 21
6-month return-40.5%-14.6%2nd lowest of 21
Distance from 52-week high-46.8%-31.9%3rd lowest of 21
Revenue growth (TTM)-54.4%+7.0%2nd lowest of 21
Operating margin12.4%17.8%9th lowest of 21

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginEV / SalesReq gDelivered g
Valor Estate DBREALTY.NSIndia$482M-40%-54%12%n/an/an/a
Chongqing Yukaifa 000514.SZChina$482M-23%+282%-5%n/an/an/a
OUE LJ3.SISingapore$483M-19%+1%37%n/an/an/a
Immobiliare Grande Distribuzione SIIQ IGD.MIItaly$484M-5%-1%67%n/an/an/a
Wall Financial WFC.TOCanada$477M+28%-6%39%n/an/an/a
Peet PPC.AXAustralia$489M-9%+1%27%n/an/an/a
International Business Settlement 0147.HKHong Kong$474M+160%+16%-144%n/an/an/a
Eslead 8877.TJapan$490M-14%+50%16%n/an/an/a
Langold Real Estate 002305.SZChina$492M-15%-85%-75%n/an/an/a
Man Infraconstruction MANINFRA.NSIndia$472M-18%-30%22%n/an/an/a
Novavest Real Estate NREN.SWSwitzerland$471M-13%+6%69%n/an/an/a
Shenzhen Investment 0604.HKHong Kong$471M-51%+79%2%n/an/an/a
Prisma Properties PRISMA.STSweden$470M+12%+39%72%n/an/an/a
Citychamp Dartong Advanced Materials 600067.SSChina$469M-34%+8%2%n/an/an/a
Five Point Holdings LLC FPHUnited States$468M-14%-39%-2%n/an/an/a
Zhejiang Dongwang Times Technology 600052.SSChina$466M-17%-36%-138%n/an/an/a
NS Group,Inc 471A.TJapan$465M-17%+13%34%n/an/an/a
GOLDCREST 8871.TJapan$500M-29%+14%36%n/an/an/a
Puravankara PURVA.NSIndia$501M-10%+118%20%n/an/an/a
Keystone Realtors RUSTOMJEE.NSIndia$463M-19%+55%8%n/an/an/a
Tianjin Jinbin Development 000897.SZChina$463M-12%-28%13%n/an/an/a

Questions

Which companies are Valor Estate's closest peers?
The cockpit's peer set: Chongqing Yukaifa (000514.SZ), OUE (LJ3.SI), Immobiliare Grande Distribuzione SIIQ (IGD.MI), Wall Financial (WFC.TO), Peet (PPC.AX), International Business Settlement (0147.HK), Eslead (8877.T), Langold Real Estate (002305.SZ).
How has Valor Estate stock performed?
Over six months to 6 Nov 2026 the shares returned -40.5% against -14.6% for the median peer; over one year -44.6%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.