|
End-of-day quote
Nasdaq Dubai
|
||
| - USD | - |
|
| 10-13 | DP World Expands Integrated Logistics And Manufacturing Platform In The Dominican Republic | CI |
| 10-09 | DP World Receives New Electric Cranes As Santos Expansion Advances | 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 | |
| 26.6x | 9.99x | 17.14x | 0.52% | 42.5B | |
| 22.17x | 8.04x | 12.51x | 2.35% | 27.55B | |
| 8.47x | 3.22x | 7.59x | 3.83% | 19B | |
| 13.36x | 3.3x | 8.53x | 4.42% | 9.57B | |
| 9.66x | 6.48x | 11.25x | 4.96% | 9.2B | |
| 8.19x | - | - | 5.19% | 9.08B | |
| 46.67x | 12.66x | 27.79x | 0.26% | 8.3B | |
| Average | 19.30x | 7.28x | 14.13x | 3.08% | 17.33B | |
| Weighted average by Cap. | 20.61x | 7.78x | 14.06x | 2.37% |
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
