EN DE

Lodha Developers Limited (LODHA) Fair Value & Analysis

Real Estate · IN · Market cap ₹1.2T

LD Lodha Developers Limited LODHA · NSE
Price₹1,244
Fair Value₹583.43
Upside-53.1%
Quality51/100
Watch Lodha Developers Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 20.6% net margin
Low debt · generates free cash flow
0.36% dividend yield
Mixed vs. peers (7/14)
Wide moat 72/100
Evidence: High Range ₹257.94 – ₹729.28 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated yesterday

Share price +7.0% over the past month.

A solid business, but screening 53% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹729.28). The favourable scenario is already priced in.
  • The model range is unusually wide (₹257.94 to ₹729.28). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,587 ₹288.20 Fair Value ₹583.43 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹288.20 – ₹1,587 · fair‑value band ₹257.94 – ₹729.28 · the ₹1,244 price screens above the ₹583.43 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Lodha Developers Limited (LODHA) currently trades at ₹1,244, while our model-based Fair Value estimate is ₹583.43, implying the stock looks roughly 53.1% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Lodha Developers Limited generated revenue of ₹167B at a net margin of 20.6%. Revenue grew 7.6% year over year. It earns a return on equity of 15.7%. Net debt stands at ₹63.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹257.94 (bear case) to ₹729.28 (bull case); at ₹1,244, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 18% below its 52-week high and 91% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at -53%, LODHA screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹6.27 ₹14.58 ₹28.34 80
Residual Income ₹238.62 ₹325.98 ₹1,131 76
Gordon GGM ₹40.86 ₹89.20 ₹150.08 70
All 15 models by family
DCF Models
FCF DCF ₹6.45 ₹13.60 ₹31.41 38
5Y Revenue Exit ₹303.58 ₹669.10 ₹1,207 39
5Y EBITDA Exit ₹426.58 ₹940.43 ₹1,637 41
10Y Revenue Exit ₹197.49 ₹524.41 ₹1,109 36
10Y EBITDA Exit ₹299.55 ₹736.00 ₹1,502 37
Dividend Discount
Gordon GGM ₹40.86 ₹89.20 ₹150.08 70
DDM Multi-Stage ₹40.86 ₹73.07 ₹92.96 61
Multiples
P/S Multiple ₹437.57 ₹583.43 ₹729.28 58
P/B Multiple ₹349.67 ₹466.23 ₹582.79 55
EV/EBIT ₹754.48 ₹1,006 ₹1,258 53
EV/EBITDA ₹626.79 ₹836.16 ₹1,046 54
EV/Revenue ₹415.52 ₹594.16 ₹772.80 43
Asset-Based
NCAV (Graham) ₹116.56 ₹156.19 ₹233.11 50
Growth DCF
Growth DCF ₹6.27 ₹14.58 ₹28.34 80
Economic Profit
Residual Income ₹238.62 ₹325.98 ₹1,131 76

Widest divergence: DCF Models (₹669.10) versus Growth DCF (₹14.58). Highest evidence: Growth DCF (80).

Notify me when LODHA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹167B
Revenue growth (YoY) +7.6%
Net margin 20.6%
Return on equity 15.7%
Free cash flow ₹517M FY2026
P/E ratio 36.3
More key figures
Operating margin 27.6%
EPS (TTM) ₹34.26
Dividend yield 0.5%
EPS growth (YoY) +9.4%
Net debt ₹63.1B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 45 · Market factors (momentum, volatility) 63

Profitability 43
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 74
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Lodha Developers Limited, through its subsidiaries, engages in the development of real estate properties in India. The company is involved in the construction and development of residential, office, and retail properties, as well as leasing of retail and office spaces.

Full company description

Lodha Developers Limited, through its subsidiaries, engages in the development of real estate properties in India. The company is involved in the construction and development of residential, office, and retail properties, as well as leasing of retail and office spaces. It also develops warehousing, logistics, light industrial facilities, and digital infrastructure parks. It develops properties under the LODHA, LODHA LUXURY, and PALAVA brand names. The company was formerly known as Macrotech Developers Limited and changed its name to Lodha Developers Limited in June 2025. Lodha Developers Limited was founded in 1980 and is headquartered in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Lodha Developers Limited reported revenue of ₹167B in FY2026 versus ₹92.3B in FY2022, a compound +15.9%/yr. Reported net income was ₹34.3B in FY2026, compounding +29.9%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹167B
Latest YoY
+21.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+25.1%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.1%
Revenue +15.9%/yr
FY22 ₹92.3B
FY23 ₹94.7B
FY24 ₹103B
FY25 ₹138B
FY26 ₹167B
Net income +29.9%/yr
FY22 ₹12.0B
FY23 ₹4.9B
FY24 ₹15.5B
FY25 ₹27.6B
FY26 ₹34.3B
Character of growth · EPS growth decomposed (2015-2026) +13.6 % p.a.
Revenue per share +4.5 pp

of which total revenue +7.0 pp · buybacks/dilution −2.4 pp

EBIT margin +3.1 pp
Tax rate +3.1 pp
Residual (interest, one-offs) +2.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

LODHA screens 53% overvalued. Compare with DLF Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Lodha Developers Limited Fair Value". https://www.fairvalue-calculator.com/stock/LODHA

Peer Group

Real Estate - Development · 592 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 50 · Above median
Fair Value upside −53% · Bottom 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) 30% · Top 25%
Revenue growth 12% · Above median
Dividend yield (TTM) 0.4% · Below median
Debt / equity 0.16× · Lower than median

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 36.3× · Pricier than 75% of peers
P/B 5.10× · Pricier than 75% of peers
P/S (TTM) 7.12× · Pricier than 75% of peers
P/FCF 24.1× · Pricier than 75% of peers
EV/EBITDA 24.2× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 47
FUTURE 58 · sector 0
PAST 63 · sector 10
HEALTH 92 · sector 85
DIVIDEND 7 · sector 37

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹661.75 ₹146.13 -78%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,150 IDR 1,330 IDR -78%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 595.00 IDR 1,488 IDR +150%
PT Sentul City Tbk, BKSL 73.00 IDR 84.16 IDR +15%
PT Ciputra Development Tbk, CTRA 610.00 IDR 1,525 IDR +150%
Khang Dien House Trading and Investment Joint Stock Company KDH 18,150 VND 20,338 VND +12%
PT Duta Pertiwi Tbk DUTI 4,300 IDR 6,239 IDR +45%
PT Puradelta Lestari Tbk DMAS 147.00 IDR 164.33 IDR +12%
Phat Dat Real Estate Development Corporation PDR 12,100 VND 4,943 VND -59%

Compare Lodha Developers Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Lodha Developers Limited (LODHA) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹583.43 versus a price of ₹1,244, about −53% (overvalued).
What is the fair value of LODHA?
Our model-based fair value for Lodha Developers Limited is ₹583.43 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹1,244.
What is the quality score of LODHA?
Lodha Developers Limited has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Lodha Developers Limited (LODHA)?
Lodha Developers Limited reported trailing-twelve-month revenue of about ₹167B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of LODHA?
The net profit margin of Lodha Developers Limited is about 20.6%, meaning it keeps roughly 20.6% of revenue as net income. Based on the latest reported figures.
Does Lodha Developers Limited pay a dividend?
Lodha Developers Limited currently shows a dividend yield of about 0.48% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Lodha Developers Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.