|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.12 AED | +1.51% |
|
-0.66% | -13.74% |
| 06-18 | Mideast stocks-UAE stocks rally on US-Iran ceasefire optimism; Fed worries cap Gulf gains | RE |
| 06-18 | MIDEAST STOCKS-Most Gulf stocks edge higher on US-Iran deal | RE |
Company Valuation: Emaar Properties
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 39,999 | 51,795 | 70,003 | 113,578 | 124,185 | 107,126 | - | - |
| Change | - | 29.49% | 35.15% | 62.25% | 9.34% | -13.74% | - | - |
| Enterprise Value (EV) 1 | 49,921 | 48,004 | 48,419 | 73,209 | 62,530 | 39,385 | 24,665 | 12,639 |
| Change | - | -3.84% | 0.86% | 51.2% | -14.59% | -37.01% | -37.38% | -48.76% |
| P/E | 9.4x | 7.06x | 6x | 8.4x | 7.06x | 6.05x | 5.54x | 4.9x |
| PBR | 0.65x | 0.75x | 0.9x | 1.33x | 1.32x | 1.04x | 0.91x | 0.78x |
| PEG | - | 0.1x | 0.1x | 0.5x | 0.2x | 9.09x | 0.6x | 0.4x |
| Capitalization / Revenue | 1.41x | 2.08x | 2.62x | 3.2x | 2.51x | 1.99x | 1.73x | 1.58x |
| EV / Revenue | 1.77x | 1.93x | 1.81x | 2.06x | 1.26x | 0.73x | 0.4x | 0.19x |
| EV / EBITDA | 6.2x | 4.89x | 3.02x | 3.8x | 2.45x | 1.51x | 0.78x | 0.36x |
| EV / EBIT | 7.51x | 6.64x | 3.82x | 4.66x | 2.83x | 1.73x | 0.93x | 0.39x |
| EV / FCF | 5.28x | 2.74x | 2.6x | 3.16x | 1.98x | 1.27x | 1.23x | 0.76x |
| FCF Yield | 18.9% | 36.5% | 38.5% | 31.7% | 50.4% | 79% | 81.4% | 132% |
| Dividend per Share 2 | 0.15 | 0.25 | 0.5 | 1 | 1 | 1 | 1 | 1.017 |
| Rate of return | 3.07% | 4.27% | 6.31% | 7.78% | 7.12% | 8.25% | 8.25% | 8.39% |
| EPS 2 | 0.52 | 0.83 | 1.32 | 1.53 | 1.99 | 2.003 | 2.187 | 2.472 |
| Distribution rate | 28.8% | 30.1% | 37.9% | 65.4% | 50.3% | 49.9% | 45.7% | 41.1% |
| Net sales 1 | 28,270 | 24,926 | 26,750 | 35,505 | 49,557 | 53,759 | 61,758 | 67,798 |
| EBITDA 1 | 8,057 | 9,816 | 16,033 | 19,277 | 25,561 | 26,154 | 31,734 | 34,896 |
| EBIT 1 | 6,649 | 7,228 | 12,671 | 15,722 | 22,102 | 22,831 | 26,536 | 32,455 |
| Net income 1 | 3,800 | 6,832 | 11,630 | 13,514 | 17,599 | 17,707 | 19,319 | 21,853 |
| Net Debt 1 | 9,922 | -3,791 | -21,584 | -40,370 | -61,655 | -67,741 | -82,461 | -94,487 |
| Reference price 2 | 4.89 | 5.86 | 7.92 | 12.85 | 14.05 | 12.12 | 12.12 | 12.12 |
| Nbr of stocks (in thousands) | 8,179,739 | 8,838,790 | 8,838,790 | 8,838,790 | 8,838,790 | 8,838,790 | - | - |
| Announcement Date | 2/14/22 | 2/14/23 | 2/8/24 | 2/13/25 | 2/12/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.05x | 0.73x | 1.51x | 8.25% | 29.17B | |
| 14.88x | 4.71x | 12.81x | 3.38% | 42.6B | |
| 21.11x | 4.3x | 17.65x | 1.19% | 31.53B | |
| 7.86x | 1.41x | 7.04x | 4.53% | 28.29B | |
| 14.24x | 3.12x | 14.93x | 2.47% | 25.95B | |
| 16.12x | 1.03x | 6.79x | 2.31% | 22.38B | |
| 16.68x | 6.95x | 19.71x | 1.14% | 22.03B | |
| 9.05x | 2.2x | 7.56x | 4.11% | 19.76B | |
| 7.89x | 1.75x | 5.65x | 2.81% | 17.77B | |
| Average | 12.66x | 2.91x | 10.40x | 3.35% | 26.61B | |
| Weighted average by Cap. | 13.01x | 3.04x | 10.72x | 3.43% |
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
- EMAAR Stock
- Valuation Emaar Properties
Select your edition
All financial news and data tailored to specific country editions
