Mindspace REIT Valuation Report – Key Takeaways for Investors

Date: 29 April 2026
Source: Mindspace Business Parks REIT – Summary Valuation Report

---

1. Portfolio Valuation Snapshot

• Total market value (as of 31 Mar 2026): ≈ INR 465 bn
• Valuation methods:
  • Discounted Cash Flow (DCF): Applied to all completed/operational and under‑construction assets.
  • Comparable Sales / Quoted Instances: Used for vacant land parcels.
• Cap rates: 7.5 % – 8.5 % depending on asset class and micro‑market dynamics.
• Weighted‑Average Cost of Capital (WACC):
  • Completed assets: 11.75 % (Debt 8.2 % × 35% + Equity 13.5 % × 65%)
  • Under‑construction / development: 13.0 % (Debt 8.95 % × 35% + Equity 19.0 % × 65%)
• Debt‑to‑Equity ratio: Targeted at 35 % debt / 65 % equity, well within SEBI REIT limit of 49 % debt.

2. Asset‑Level Highlights

Asset (Location)	Completed Area (Mn sq ft)	Under‑Construction (Mn sq ft)	Total Market Value (INR Mn)	REIT Ownership
Mindspace Madhapur, Hyderabad	10.1	3.8	168,019	89 %
Mindspace Airoli East, Mumbai	5.0	2.4	58,024	100 %
Mindspace Airoli West, Mumbai	5.4	1.1	65,770	100 %
The Square BKC, Mumbai	0.1	–	5,339	100 %
Ascent Worli, Mumbai	0.45	–	23,142	100 %
… (other assets)	…	…	…	…

Total portfolio: ~ 465 bn INR, with ~ 96 % average occupancy across operational spaces.

3. Financial Assumptions & Cost of Capital

• Cost of Debt: 8.20 % for completed assets; 8.95 % for development projects (reflects construction‑finance premium).
• Cost of Equity: 13.5 % for income‑generating assets (derived from market‑return expectations of 6‑7 % plus 6‑7 % capital appreciation) and 19 % for under‑construction assets (higher risk premium).
• Capitalization Rates: Based on recent transaction yields (7.3 %‑9.9 % across major Indian metros) and adjusted for asset‑specific premiums.
• WACC Sensitivity: A 100 bps rise in cap rate would reduce asset valuations by roughly 1‑2 %.

4. Strategic Implications

• Stable Cash‑Flow Generation: High occupancy (≈ 96 %) and long‑term leases provide predictable NOI.
• Growth Pipeline: ~ 5 Mn sq ft of under‑construction space slated for completion FY27‑FY28, expected to be leased at market rents, adding ~ INR 30‑35 bn of value.
• Leverage Discipline: Maintaining debt at 35 % gives headroom for future acquisitions or refinancing at lower rates.
• Market Positioning: Assets located in premium micro‑markets (Hyderabad’s Madhapur, Mumbai’s BKC, Pune’s Kharadi) enjoy strong demand‑supply fundamentals, supporting rent growth.

5. Risks & Mitigants

Risk	Potential Impact	Mitigation
Interest‑rate volatility – higher rates could increase debt servicing costs and compress cap rates.	Lower net returns, valuation pressure.	Conservative debt mix, fixed‑rate tranche lock‑ins, ability to refinance.
Construction delays – under‑construction assets may miss lease‑up timelines.	Deferred cash‑flow, higher financing costs.	Staged financing, strong contractor relationships, contingency buffers.
Rent‑rate compression – macro‑economic slowdown could reduce market rents.	Reduced NOI and terminal values.	Lease‑up at sub‑market rents, diversified tenant base, rent‑review clauses.
Regulatory changes – SEBI REIT debt caps or tax regime shifts.	Could affect capital structure flexibility.	Ongoing compliance monitoring, maintaining debt well below caps.

6. Investor Outlook

• Dividend Potential: Strong cash‑flow and disciplined leverage support sustainable dividend payouts.
• Capital Appreciation: Expected uplift from completion of development projects and favorable cap‑rate environment.
• Valuation Confidence: Independent valuer’s methodology aligns with IVS2025 standards, providing credibility.

---

Bottom Line: Mindspace REIT’s latest valuation confirms a high‑quality, high‑occupancy portfolio with significant upside from upcoming developments. While macro‑economic and construction‑related risks remain, the REIT’s prudent capital structure and attractive yield profile make it a compelling addition for income‑focused investors.