Company Valuation: Union Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,368 1,184 1,244 1,763 3,599 2,599 - -
Change - -13.48% 5.07% 41.72% 104.14% -27.77% - -
Enterprise Value (EV) 1 1,368 1,996 2,415 2,183 3,460 2,938 3,296 2,599
Change - 45.85% 21.01% -9.61% 58.51% -15.07% 12.18% -21.14%
P/E -1.42x 39.4x 1.49x - - 12.1x 6.73x -
PBR - - - - - - - -
PEG - -0x 0x - - - 0.1x -
Capitalization / Revenue - 2.82x 2.45x 3.33x 4.88x 2.11x 1.36x 0.9x
EV / Revenue - 4.76x 4.75x 4.13x 4.7x 2.38x 1.73x 0.9x
EV / EBITDA - 3,056x 30.9x 17.2x 15.2x 12.9x 8.32x -
EV / EBIT - -307x 34.1x 18.9x 16.7x 10.7x 7.37x -
EV / FCF - 13.5x 42.3x -2.72x 16.9x 1.12x -14.2x -
FCF Yield - 7.43% 2.36% -36.8% 5.93% 88.9% -7.04% -
Dividend per Share 2 - - - - - 0.03 0.03 0.03
Rate of return - - - - - 4.95% 4.95% 4.95%
EPS 2 -0.225 0.007 0.195 - - 0.05 0.09 -
Distribution rate - - - - - 60% 33.3% -
Net sales 1 - 419.2 508 528.8 736.9 1,233 1,909 2,893
EBITDA 1 - 0.653 78.04 126.6 227.4 227 396 -
EBIT 1 - -6.492 70.88 115.2 207 274 447 -
Net income 1 -966.8 29.98 837.6 275.6 462.5 218 365 -
Net Debt 1 - 811.9 1,171 419.9 -138.9 339 697 -
Reference price 2 0.3190 0.2760 0.2900 0.4110 0.8390 0.6060 0.6060 0.6060
Nbr of stocks (in thousands) 4,289,540 4,289,540 4,289,540 4,289,540 4,289,540 4,289,540 - -
Announcement Date 3/25/22 3/13/23 3/12/24 2/13/25 2/13/26 - - -
1AED in Million2AED
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.33x12.68x - 708M
62.18x - - - 65.82B
14x4.54x12.22x3.62% 40.07B
5.74x0.78x1.6x8.58% 27.87B
8.28x1.46x8.04x4.27% 27.77B
17.51x3.91x15.72x1.4% 27.62B
13.43x3.04x14.56x2.6% 25.25B
9.36x3.54x7.84x-.--% 21.67B
8.3x0.92x3.35x2.69% 20.93B
10.35x2.03x8.38x4.06% 20.85B
Average 16.57x 2.51x 9.38x 3.4% 27.85B
Weighted average by Cap. 23.25x 2.67x 9.32x 3.53%

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

  1. Stock Market
  2. Stocks
  3. UPP Stock
  4. Valuation Union Properties