|
End-of-day quote
Nasdaq Dubai
|
||
| - USD | - |
|
| 08-18 | DP World Launches AX4 Shipping Service Connecting Ecuador Directly To Asia | CI |
| 08-13 | Dp World Expands Integrated Logistics Services Across Canada | CI |
Company Valuation: DP World PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 13,471 | 13,471 | 13,471 | 13,471 | 13,471 | 13,471 |
| Change | - | 0% | 0% | 0% | 0% | 0% |
| Enterprise Value (EV) 1 | 27,965 | 28,879 | 29,902 | 33,814 | 34,188 | 37,983 |
| Change | - | 3.27% | 3.54% | 13.08% | 1.11% | 11.1% |
| P/E | 15.9x | 15x | 11x | 16.4x | 22.8x | 13.4x |
| PBR | 1.07x | 1.04x | 0.91x | 1.72x | 1.68x | 1.51x |
| PEG | - | 2.56x | 0.3x | -0.5x | -0.8x | 0.2x |
| Capitalization / Revenue | 1.58x | 1.25x | 0.79x | 0.74x | 0.67x | 0.55x |
| EV / Revenue | 3.28x | 2.68x | 1.75x | 1.85x | 1.71x | 1.56x |
| EV / EBITDA | 9.35x | 8.67x | 7.29x | 8.13x | 7.45x | 7.08x |
| EV / EBIT | 14.9x | 13.2x | 10.6x | 12.1x | 10.7x | 10x |
| EV / FCF | 32.1x | 24.2x | -31.3x | 12.2x | 31.3x | 44.8x |
| FCF Yield | 3.12% | 4.13% | -3.2% | 8.17% | 3.19% | 2.23% |
| Dividend per Share 2 | - | - | 0.6 | 0.6 | 0.6 | 0.26 |
| Rate of return | - | - | 3.7% | 3.7% | 3.7% | 1.6% |
| EPS 2 | 1.02 | 1.08 | 1.479 | 0.9879 | 0.7123 | 1.208 |
| Distribution rate | - | - | 40.6% | 60.7% | 84.2% | 21.5% |
| Net sales 1 | 8,533 | 10,778 | 17,127 | 18,250 | 20,023 | 24,422 |
| EBITDA 1 | 2,990 | 3,329 | 4,099 | 4,159 | 4,589 | 5,363 |
| EBIT 1 | 1,880 | 2,182 | 2,818 | 2,797 | 3,185 | 3,798 |
| Net income 1 | 846.4 | 896 | 1,227 | 820 | 591.2 | 1,002 |
| Net Debt 1 | 14,494 | 15,408 | 16,431 | 20,344 | 20,717 | 24,512 |
| Reference price 2 | 16.23 | 16.23 | 16.23 | 16.23 | 16.23 | 16.23 |
| Nbr of stocks (in thousands) | 830,000 | 830,000 | 830,000 | 830,000 | 830,000 | 830,000 |
| Announcement Date | 3/1/21 | 3/17/22 | 3/16/23 | 3/14/24 | 3/13/25 | 3/12/26 |
1USD in Million2USD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 13.47B | |
| 25.98x | 9.72x | 16.74x | 0.55% | 41.16B | |
| 8.76x | 3.23x | 9.26x | 3.81% | 18.03B | |
| 12.39x | 3.17x | 8.14x | 4.89% | 8.78B | |
| 9.01x | 6.26x | 10.87x | 5.29% | 8.6B | |
| 46.59x | 12.71x | 27.93x | 0.25% | 8.31B | |
| 7.27x | - | - | 5.85% | 8.26B | |
| 32.92x | 9.56x | 17.13x | 1.5% | 6.74B | |
| 19.11x | 7.63x | 12.16x | 3.89% | 5.93B | |
| Average | 20.25x | 7.47x | 14.61x | 3.25% | 13.25B | |
| Weighted average by Cap. | 20.75x | 7.74x | 14.77x | 2.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DPW Stock
- Valuation DP World PLC
Select your edition
All financial news and data tailored to specific country editions
