Valuation Emaar Properties

Stocks

Market Closed - Dubai FM Other stock markets 06:59:56 2026-07-10 EDT			5-day change	1st Jan Change
11.86 ^AED	0.00%		-2.15%	-15.59%

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

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	104,828	-	-
Change	-	29.49%	35.15%	62.25%	9.34%	-15.59%	-	-
Enterprise Value (EV) ¹	49,921	48,004	48,419	73,209	62,530	37,175	22,805	10,341
Change	-	-3.84%	0.86%	51.2%	-14.59%	-40.55%	-38.65%	-54.66%
P/E	9.4x	7.06x	6x	8.4x	7.06x	5.92x	5.42x	4.8x
PBR	0.65x	0.75x	0.9x	1.33x	1.32x	1.02x	0.89x	0.76x
PEG	-	0.1x	0.1x	0.5x	0.2x	8.9x	0.59x	0.4x
Capitalization / Revenue	1.41x	2.08x	2.62x	3.2x	2.51x	1.95x	1.7x	1.56x
EV / Revenue	1.77x	1.93x	1.81x	2.06x	1.26x	0.69x	0.37x	0.15x
EV / EBITDA	6.2x	4.89x	3.02x	3.8x	2.45x	1.42x	0.72x	0.3x
EV / EBIT	7.51x	6.64x	3.82x	4.66x	2.83x	1.6x	0.85x	0.32x
EV / FCF	5.28x	2.74x	2.6x	3.16x	1.98x	1.32x	1.14x	0.62x
FCF Yield	18.9%	36.5%	38.5%	31.7%	50.4%	76%	88%	162%
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%	8.43%	8.43%	8.57%
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	53,697	61,507	67,171
EBITDA ¹	8,057	9,816	16,033	19,277	25,561	26,116	31,712	34,765
EBIT ¹	6,649	7,228	12,671	15,722	22,102	23,171	26,788	31,952
Net income ¹	3,800	6,832	11,630	13,514	17,599	17,707	19,315	21,853
Net Debt ¹	9,922	-3,791	-21,584	-40,370	-61,655	-67,654	-82,023	-94,487
Reference price ²	4.89	5.86	7.92	12.85	14.05	11.86	11.86	11.86
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.75x	1.62x	13.77x	3.88%	18.02B
ALDAR PROPERTIES	7.78x	1.72x	5.56x	2.86%	17.47B
Average	11.75x	2.97x	10.96x	3.56%	26.11B
Weighted average by Cap.	12.31x	3.13x	11.14x	3.6%