|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.8930 AED | -0.45% |
|
-1.65% | +3.84% |
| 07-17 | Mideast stocks-Dubai index hits five-week low on U.S.-Iran escalation | RE |
| 07-17 | Dana Gas Shuts Down Production at Iraqi Facility Citing Threats | MT |
Company Valuation: Dana Gas
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,415 | 6,436 | 5,540 | 4,932 | 6,016 | 6,247 | - | - |
| Change | - | -13.21% | -13.91% | -10.98% | 21.99% | 3.84% | - | - |
| Enterprise Value (EV) 1 | 7,467 | 6,674 | 5,985 | 4,704 | 5,983 | 6,629 | 6,134 | 5,406 |
| Change | - | -10.61% | -10.33% | -21.4% | 27.19% | 10.79% | -7.46% | -11.88% |
| P/E | 6.41x | 9.63x | 9.37x | 9.14x | 12.3x | 7.41x | 6.89x | 5.63x |
| PBR | 0.24x | 0.77x | 0.64x | 0.53x | 0.64x | 0.64x | 0.62x | 0.6x |
| PEG | - | -0.2x | -0.8x | -1.05x | -1.29x | 0.1x | 0.91x | 0.3x |
| Capitalization / Revenue | 4.47x | 4.65x | 4.8x | 4x | 4.71x | 3.59x | 3.34x | 3.22x |
| EV / Revenue | 4.5x | 4.82x | 5.19x | 3.81x | 4.68x | 3.81x | 3.28x | 2.79x |
| EV / EBITDA | 7.56x | 5.9x | 6.52x | 4.78x | 7.37x | 6.3x | 4.8x | 3.7x |
| EV / EBIT | 7.85x | 7.67x | 9.1x | 6.25x | 9.93x | 7.6x | 5.99x | 4.51x |
| EV / FCF | 10.4x | 13.6x | 37x | 6.5x | 21.4x | 32.1x | 8.67x | 5.89x |
| FCF Yield | 9.64% | 7.37% | 2.7% | 15.4% | 4.67% | 3.12% | 11.5% | 17% |
| Dividend per Share 2 | 0.08 | 0.09 | - | - | 0.055 | 0.0667 | 0.08 | 0.095 |
| Rate of return | 7.55% | 9.78% | - | - | 6.4% | 7.47% | 8.96% | 10.6% |
| EPS 2 | 0.1653 | 0.0955 | 0.0845 | 0.0771 | 0.0698 | 0.1205 | 0.1297 | 0.1585 |
| Distribution rate | 48.4% | 94.2% | - | - | 78.8% | 55.3% | 61.7% | 59.9% |
| Net sales 1 | 1,660 | 1,385 | 1,153 | 1,234 | 1,278 | 1,739 | 1,868 | 1,938 |
| EBITDA 1 | 988 | 1,131 | 918.2 | 984.4 | 811.8 | 1,053 | 1,278 | 1,461 |
| EBIT 1 | 951.3 | 870.5 | 657.4 | 753 | 602.4 | 872.6 | 1,024 | 1,198 |
| Net income 1 | 1,157 | 668.5 | 587.7 | 554.6 | 477.5 | 743.2 | 917.1 | 947.4 |
| Net Debt 1 | 51.42 | 238.7 | 444.4 | -227.7 | -33.05 | 381.9 | -112.4 | -841 |
| Reference price 2 | 1.0600 | 0.9200 | 0.7920 | 0.7050 | 0.8600 | 0.8930 | 0.8930 | 0.8930 |
| Nbr of stocks (in thousands) | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/8/24 | 2/7/25 | 2/6/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.44x | 3.83x | 6.32x | 7.43% | 1.71B | |
| 13.64x | 3.38x | 6.46x | 5.21% | 1,721B | |
| 12.71x | 1.75x | 5.81x | 3.74% | 378B | |
| 8.35x | 0.91x | 4.12x | 3.59% | 242B | |
| 7.78x | 1.04x | 4.16x | 4.95% | 185B | |
| 3.45x | 1.53x | 2.92x | 12.35% | 113B | |
| 8.18x | 0.86x | 2.03x | 4.17% | 94.22B | |
| 9.05x | 0.78x | 3.86x | 5.01% | 73.26B | |
| Average | 8.83x | 1.76x | 4.46x | 5.81% | 350.96B | |
| Weighted average by Cap. | 11.96x | 2.56x | 5.66x | 5.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DANA Stock
- Valuation Dana Gas
Select your edition
All financial news and data tailored to specific country editions
