看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.7x - 0.8x | 0.7x |
| Selected Fwd Ps Multiple | 0.1x - 0.2x | 0.2x |
| Fair Value | د.إ 1.02 - د.إ 1.12 | د.إ 1.07 |
| Upside | 19.5% - 32.1% | 25.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| United Fidelity Insurance Company (P.S.C.) | - | ADX:FIDELITYUNITED |
| Al Fujairah National Insurance Company P.J.S.C | - | ADX:AFNIC |
| Islamic Arab Insurance Co. (Salama) PJSC | - | DFM:SALAMA |
| Sukoon Takaful PJSC | - | DFM:SUKOONTAKAFL |
| Dubai Islamic Insurance & Reinsurance Co. (Aman) (P.J.S.C) | - | DFM:AMAN |
| Insurance House P.S.C. | - | ADX:IH |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| FIDELITYUNITED | AFNIC | SALAMA | SUKOONTAKAFL | AMAN | IH | |||
| ADX:FIDELITYUNITED | ADX:AFNIC | DFM:SALAMA | DFM:SUKOONTAKAFL | DFM:AMAN | ADX:IH | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 43.2% | 13.4% | 5.3% | -5.4% | NM- | 11.2% | ||
| 3Y CAGR | 35.4% | 33.2% | 15.6% | -2.6% | NM- | 23.5% | ||
| Latest Twelve Months | 124.3% | 53.3% | -5.3% | 4.5% | -382.9% | 47.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.2% | 4.3% | 4.2% | -12.1% | 82.6% | -10.9% | ||
| Prior Fiscal Year | -6.4% | -2.7% | -13.5% | -85.8% | -153.9% | -37.8% | ||
| Latest Fiscal Year | -10.9% | 5.6% | 1.2% | 20.4% | -11.7% | -6.6% | ||
| Latest Twelve Months | -10.9% | 5.6% | 1.2% | 20.4% | 605.0% | -6.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.6x | 6.1x | 0.2x | 3.1x | -0.1x | -2.9x | ||
| Price / LTM Sales | 0.4x | 0.6x | 0.3x | 2.2x | -8.9x | 0.6x | ||
| LTM P/E Ratio | -3.9x | 11.2x | 27.5x | 10.9x | -1.5x | -4.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | -8.9x | 0.4x | 2.2x | |||||
| Historical LTM P/S Ratio | 0.6x | 0.6x | 1.2x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.8x | |||||
| (x) LTM Sales | 163 | 163 | 163 | |||||
| (=) Equity Value | 114 | 120 | 126 | |||||
| (/) Shares Outstanding | 113.5 | 113.5 | 113.5 | |||||
| Implied Value Range | 1.01 | 1.06 | 1.11 | |||||
| FX Rate: AED/AED | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.01 | 1.06 | 1.11 | 0.85 | ||||
| Upside / (Downside) | 18.6% | 24.9% | 31.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FIDELITYUNITED | AFNIC | SALAMA | SUKOONTAKAFL | AMAN | IH | |
| Value of Common Equity | 256 | 280 | 360 | 208 | 81 | 96 | |
| (/) Shares Outstanding | 160.0 | 1.3 | 922.8 | 154.0 | 225.8 | 113.5 | |
| Implied Stock Price | 1.60 | 210.00 | 0.39 | 1.35 | 0.36 | 0.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.60 | 210.00 | 0.39 | 1.35 | 0.36 | 0.85 | |
| Trading Currency | AED | AED | AED | AED | AED | AED | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |