Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:31 am
Author: Getaka|Social: XLinkedIn

Prestige Estates Projects Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹519.87Overvalued by 54.60%vs CMP ₹1,145.00

P/E (50.8) × ROE (3.5%) × BV (₹367.00) × DY (0.16%)

₹444.58Overvalued by 61.17%vs CMP ₹1,145.00
MoS: -157.5% (Negative)Confidence: 63/100 (Moderate)Models: All 7: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹495.3429%Over (-56.7%)
Graham NumberEarnings₹431.3321%Over (-62.3%)
Net Asset ValueAssets₹367.509%Over (-67.9%)
EV/EBITDAEnterprise₹281.2712%Over (-75.4%)
Earnings YieldEarnings₹225.309%Over (-80.3%)
ROCE CapitalReturns₹906.3312%Over (-20.8%)
Revenue MultipleRevenue₹170.637%Over (-85.1%)
Consensus (7 models)₹444.58100%Overvalued
Key Drivers: ROE 3.5% is below cost of equity. | Wide model spread (₹171–₹906) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -4.7%

*Investments are subject to market risks

Investment Snapshot

53
Prestige Estates Projects Ltd scores 53/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 7.7% WeakROE 3.5% WeakD/E 0.54 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money45/100 · Moderate
FII holding down -1.36% (6mo) SellingDII holding up 1.73% MF buyingPromoter holding at 61.0% Stable
Earnings Quality55/100 · Moderate
OPM expanding (25% → 33%) ImprovingWorking capital: 274 days Capital intensive
Quarterly Momentum80/100 · Strong
Revenue (4Q): +27% YoY AcceleratingProfit (4Q): +30% YoY StrongOPM: 22.0% (down 13.0% YoY) Margin pressure
Industry Rank25/100 · Weak
P/E 50.8 vs industry 32.2 Premium to peersROCE 7.7% vs industry 6.5% AverageROE 3.5% vs industry 9.2% Below peers3Y sales CAGR: 5% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:31 am

Market Cap 49,314 Cr.
Current Price 1,145
Intrinsic Value₹444.58
High / Low 1,814/1,048
Stock P/E50.8
Book Value 367
Dividend Yield0.16 %
ROCE7.66 %
ROE3.48 %
Face Value 10.0
PEG Ratio-10.76

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Prestige Estates Projects Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Prestige Estates Projects Ltd 49,314 Cr. 1,145 1,814/1,04850.8 3670.16 %7.66 %3.48 % 10.0
PNC Infratech Ltd 4,422 Cr. 172 332/15810.8 2580.35 %13.9 %13.9 % 2.00
Puravankara Ltd 4,168 Cr. 176 339/160 68.30.00 %6.04 %10.0 % 5.00
Ramky Infrastructure Ltd 3,158 Cr. 456 706/37414.1 2970.00 %16.8 %10.9 % 10.0
PSP Projects Ltd 2,465 Cr. 622 1,031/56968.3 3090.00 %8.70 %5.40 % 10.0
Industry Average5,206.31 Cr157.2632.18102.960.06%6.53%9.16%7.10

All Competitor Stocks of Prestige Estates Projects Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 2,3172,6321,6812,2361,7962,1641,8622,3041,6541,5282,3072,4323,873
Expenses 1,7451,9501,1581,6511,2611,3361,0791,6841,0719991,4301,5223,013
Operating Profit 572682522585535828784620583529877910860
OPM % 25%26%31%26%30%38%42%27%35%35%38%37%22%
Other Income 303412851,020175108162119436116127836
Interest 201235238264293424346356345286384385384
Depreciation 170168166174180197190200205217216219234
Profit before tax 2326204041,1672373144091837787439584278
Tax % 30%19%21%22%31%25%25%-28%58%51%29%22%12%
Net Profit 1625053189101652363072353243312457245
EPS in Rs 3.1911.686.6621.232.903.495.804.460.410.586.799.995.17

Last Updated: February 4, 2026, 1:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 11:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,5493,4205,5314,7745,4995,1728,1257,2426,3908,3157,8777,34910,140
Expenses 1,8292,4264,4643,8554,2223,7185,7695,3084,8726,2275,3794,8336,964
Operating Profit 7209941,0689201,2771,4542,3561,9341,5172,0882,4982,5163,176
OPM % 28%29%19%19%23%28%29%27%24%25%32%34%31%
Other Income 979928899822321613,0361,0187801,560386536
Interest 2293213463165667231,0239795558071,2191,3341,439
Depreciation 89140127164155323667593471647716812885
Profit before tax 5006318825396386408273,3981,5091,4142,1227561,388
Tax % 35%42%26%31%33%31%34%15%20%25%23%18%
Net Profit 3213676533734254425492,8781,2151,0671,6296171,057
EPS in Rs 8.988.8616.267.069.9011.0810.0669.4128.6923.4934.2810.8522.53
Dividend Payout % 17%17%7%17%12%14%15%2%5%6%5%17%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)14.33%77.93%-42.88%13.94%4.00%24.21%424.23%-57.78%-12.18%52.67%-62.12%
Change in YoY Net Profit Growth (%)0.00%63.60%-120.81%56.82%-9.94%20.21%400.02%-482.01%45.60%64.85%-114.80%

Prestige Estates Projects Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:-2%
3 Years:5%
TTM:-3%
Compounded Profit Growth
10 Years:3%
5 Years:4%
3 Years:-4%
TTM:-61%
Stock Price CAGR
10 Years:23%
5 Years:44%
3 Years:48%
1 Year:-13%
Return on Equity
10 Years:7%
5 Years:6%
3 Years:6%
Last Year:3%

Last Updated: September 5, 2025, 12:40 pm

Balance Sheet

Last Updated: December 4, 2025, 1:50 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 350375375375375375401401401401401431431
Reserves 2,6293,4463,8254,0404,3583,8524,9597,6008,6949,57410,88814,99215,397
Borrowings 3,1544,0715,3745,7397,4168,4879,2724,8987,4129,42013,45813,18014,510
Other Liabilities 3,2084,4636,8866,6766,75415,72014,84412,20113,66416,87623,22729,63436,244
Total Liabilities 9,34212,35516,46016,83018,90228,43329,47625,10030,17136,27147,97458,23766,581
Fixed Assets 2,3773,0109323,6225,1356,7328,9863,7805,8586,7808,66910,54510,584
CWIP 9957769821,7952,5081,6452,1432,7401,7252,3992,1371,4241,895
Investments 2892793,2963554357787899077721,0231,2791,2501,484
Other Assets 5,6808,29111,25011,05810,82519,27717,55817,67221,81626,06935,88945,01852,618
Total Assets 9,34212,35516,46016,83018,90228,43329,47625,10030,17136,27147,97458,23766,581

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 148-4784355141,0727622,2261,8392,1401,5401,297131
Cash from Investing Activity + -693-426-710-522-2,005-549-2,346355-4,016-2,697-2,455-1,348
Cash from Financing Activity + 3711,104225-8096087252-6341,5985461,969959
Net Cash Flow -174200-50-87263001331,560-278-612812-258
Free Cash Flow -328-866-486-353497187281,090-130-111-603-1,367
CFO/OP 43%-22%71%91%106%68%107%106%157%89%69%21%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow717.00990.00-4.00915.00-6.00-7.00-7.00-3.00-6.00-7.00-11.00-11.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 10494757764117666981585767
Inventory Days 7,5742,5001,9547,470
Days Payable 1,795269221633
Cash Conversion Cycle 1049475775,8431172,2971,8036,918585767
Working Capital Days -80334956-87-198-114-208730104274
ROCE %12%13%12%8%11%10%13%11%8%10%11%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 65.48%65.48%65.48%65.48%65.48%65.48%60.95%60.95%60.95%60.95%60.95%60.95%
FIIs 21.19%20.68%19.50%18.07%16.06%16.83%19.12%19.30%17.08%16.64%15.74%15.72%
DIIs 10.50%11.27%12.82%13.17%14.96%14.43%16.75%16.74%19.23%19.63%20.68%20.96%
Public 2.83%2.57%2.20%3.28%3.51%3.27%3.19%3.02%2.74%2.78%2.63%2.37%
No. of Shareholders 66,43259,39974,5501,13,1741,47,3411,57,4021,67,0281,65,3021,68,0331,63,1031,64,6761,71,130

Shareholding Pattern Chart

No. of Shareholders

Prestige Estates Projects Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Mirae Asset Large & Midcap Fund 4,878,505 1.69 712.994,149,2392026-02-23 01:20:4717.58%
Nippon India Growth Mid Cap Fund 3,727,054 1.31 544.71N/AN/AN/A
Invesco India Midcap Fund 3,554,407 5.16 519.482,451,8152026-02-23 02:46:2044.97%
Mirae Asset ELSS Tax Saver Fund 3,062,636 1.71 447.62,767,6362026-02-22 03:18:4510.66%
Mirae Asset Midcap Fund 2,974,552 2.46 434.732,899,3492026-02-22 03:18:452.59%
ICICI Prudential Focused Equity Fund 2,968,823 2.91 433.892,626,4052026-02-23 00:52:0513.04%
Invesco India Large & Mid Cap Fund 2,070,930 3.38 302.67N/AN/AN/A
Invesco India Contra Fund 1,995,932 1.46 291.71N/AN/AN/A
HDFC Large and Mid Cap Fund 1,837,996 0.95 268.62N/AN/AN/A
Franklin India Mid Cap Fund 1,631,918 1.95 238.5N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 11.1934.2823.4928.6936.32
Diluted EPS (Rs.) 11.1934.2823.4928.6936.32
Cash EPS (Rs.) 34.1858.2242.3342.4654.12
Book Value[Excl.RevalReserv]/Share (Rs.) 358.09281.59255.89238.14176.98
Book Value[Incl.RevalReserv]/Share (Rs.) 358.09281.59255.89238.14176.98
Revenue From Operations / Share (Rs.) 170.64196.49207.41159.38181.20
PBDIT / Share (Rs.) 68.37100.9463.4443.5155.12
PBIT / Share (Rs.) 49.5183.0647.3031.7640.33
PBT / Share (Rs.) 18.5552.6634.8638.0652.30
Net Profit / Share (Rs.) 15.3240.3426.1930.7139.34
NP After MI And SOA / Share (Rs.) 10.8534.2723.4928.6836.32
PBDIT Margin (%) 40.0651.3730.5827.2930.41
PBIT Margin (%) 29.0142.2722.8019.9222.25
PBT Margin (%) 10.8626.7916.8023.8728.86
Net Profit Margin (%) 8.9720.5312.6219.2721.70
NP After MI And SOA Margin (%) 6.3617.4411.3217.9920.04
Return on Networth / Equity (%) 3.0312.179.4412.6421.81
Return on Capital Employeed (%) 9.1417.6912.548.7415.44
Return On Assets (%) 0.792.832.573.775.45
Long Term Debt / Equity (X) 0.270.400.340.440.36
Total Debt / Equity (X) 0.681.020.810.710.54
Asset Turnover Ratio (%) 0.130.180.170.200.16
Current Ratio (X) 1.251.191.121.231.05
Quick Ratio (X) 0.340.370.440.500.45
Inventory Turnover Ratio (X) 0.260.400.000.000.00
Dividend Payout Ratio (NP) (%) 16.574.376.385.220.00
Dividend Payout Ratio (CP) (%) 6.052.873.783.700.00
Earning Retention Ratio (%) 83.4395.6393.6294.780.00
Cash Earning Retention Ratio (%) 93.9597.1396.2296.300.00
Interest Coverage Ratio (X) 2.213.323.153.142.23
Interest Coverage Ratio (Post Tax) (X) 1.492.331.921.761.11
Enterprise Value (Cr.) 59718.0456319.6022739.6624592.5513883.31
EV / Net Operating Revenue (X) 8.137.152.733.851.91
EV / EBITDA (X) 20.2813.928.9414.106.28
MarketCap / Net Operating Revenue (X) 6.945.951.943.101.69
Retention Ratios (%) 83.4295.6293.6194.770.00
Price / BV (X) 3.314.151.622.181.84
Price / Net Operating Revenue (X) 6.945.951.943.101.69
EarningsYield 0.010.020.050.050.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Prestige Estates Projects Ltd. is a Public Limited Listed company incorporated on 04/06/1997 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L07010KA1997PLC022322 and registration number is 022322. Currently Company is involved in the business activities of Hotels and motels, inns, resorts providing short term lodging facilities; includes accommodation in house boats. Company's Total Operating Revenue is Rs. 2873.00 Cr. and Equity Capital is Rs. 430.70 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
RealtyPrestige Falcon Tower, No.19, Brunton Road, Bengaluru Karnataka 560025Contact not found
Management
NamePosition Held
Mr. Irfan RazackChairman & Managing Director
Dr. Rezwan RazackJoint Managing Director
Mr. Noaman RazackWhole Time Director
Mrs. Uzma IrfanDirector
Ms. Neelam ChhiberInd. Non-Executive Director
Mr. S N Nagendra RaoIndependent Director
Dr. Ravindra Munishwar MehtaIndependent Director
Mr. Nawabzada Omer Bin JungExecutive Director
Ms. Anjum JungExecutive Director
Mr. Zackria HashimExecutive Director
Mr. Mohamed Zaid SadiqExecutive Director
Mr. Faiz RezwanExecutive Director
Mr. Zayd NoamanExecutive Director
Ms. Sana RezwanExecutive Director
Mr. Nayeem NooExecutive Director
Mr. T Arvind PaiExecutive Director
Mr. Swaroop AnishExecutive Director
Mr. Suresh SingaraveluExecutive Director
Lt. Col. Milan KhuranaExecutive Director
Mr. T Srikanth BhagavatIndependent Director

FAQ

What is the intrinsic value of Prestige Estates Projects Ltd and is it undervalued?

As of 15 April 2026, Prestige Estates Projects Ltd's intrinsic value is ₹444.58, which is 61.17% lower than the current market price of ₹1,145.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.48 %), book value (₹367), dividend yield (0.16 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Prestige Estates Projects Ltd?

Prestige Estates Projects Ltd is trading at ₹1,145.00 as of 15 April 2026, with a FY2026-2027 high of ₹1,814 and low of ₹1,048. The stock is currently near its 52-week low. Market cap stands at ₹49,314 Cr..

How does Prestige Estates Projects Ltd's P/E ratio compare to its industry?

Prestige Estates Projects Ltd has a P/E ratio of 50.8, which is above the industry average of 32.18. The premium over industry average may reflect growth expectations or speculative interest.

Is Prestige Estates Projects Ltd financially healthy?

Key indicators for Prestige Estates Projects Ltd: ROCE of 7.66 % is on the lower side compared to the industry average of 6.53%; ROE of 3.48 % is below ideal levels (industry average: 9.16%). Dividend yield is 0.16 %.

Is Prestige Estates Projects Ltd profitable and how is the profit trend?

Prestige Estates Projects Ltd reported a net profit of ₹617 Cr in Mar 2025 on revenue of ₹7,349 Cr. Compared to ₹1,215 Cr in Mar 2022, the net profit shows a declining trend.

Does Prestige Estates Projects Ltd pay dividends?

Prestige Estates Projects Ltd has a dividend yield of 0.16 % at the current price of ₹1,145.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Prestige Estates Projects Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports