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 P/E Multiple | 7.5x - 8.3x | 7.9x |
| Selected Fwd P/E Multiple | 5.5x - 6.0x | 5.8x |
| Fair Value | د.إ 15.79 - د.إ 17.45 | د.إ 16.62 |
| Upside | 5.6% - 16.7% | 11.2% |
| Benchmarks | - | Full Ticker |
| Deyaar Development PJSC | - | DFM:DEYAAR |
| Union Properties Public Joint Stock Company | - | DFM:UPP |
| Emaar Properties PJSC | - | DFM:EMAAR |
| Aldar Properties PJSC | - | ADX:ALDAR |
| Manazel PJSC | - | ADX:MANAZEL |
| Emaar Development PJSC | - | DFM:EMAARDEV |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| DEYAAR | UPP | EMAAR | ALDAR | MANAZEL | EMAARDEV | |||
| DFM:DEYAAR | DFM:UPP | DFM:EMAAR | ADX:ALDAR | ADX:MANAZEL | DFM:EMAARDEV | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 46.0% | NM- | 16.9% | 22.6% | -49.1% | 23.1% | ||
| 3Y CAGR | 110.5% | NM- | 52.6% | 33.4% | -26.2% | 33.0% | ||
| Latest Twelve Months | 5.0% | -70.1% | 26.9% | 30.9% | 134.0% | 27.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.4% | 41.6% | 35.3% | 27.6% | -21.8% | 41.6% | ||
| Prior Fiscal Year | 35.1% | 164.9% | 43.5% | 27.0% | -57.0% | 55.6% | ||
| Latest Fiscal Year | 31.3% | 52.1% | 38.1% | 23.9% | 6.1% | 39.9% | ||
| Latest Twelve Months | 30.2% | 44.1% | 37.3% | 22.6% | 50.0% | 40.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.6x | 261.7x | 6.1x | 10.9x | 76.1x | 2.8x | ||
| Price / LTM Sales | 2.6x | 6.5x | 3.2x | 2.8x | 6.7x | 2.8x | ||
| LTM P/E Ratio | 8.5x | 14.7x | 8.6x | 12.3x | 13.3x | 6.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.5x | 12.3x | 14.7x | |||||
| Historical LTM P/E Ratio | 4.8x | 5.7x | 7.7x | |||||
| Selected P/E Multiple | 7.5x | 7.9x | 8.3x | |||||
| (x) LTM Net Income | 8,888 | 8,888 | 8,888 | |||||
| (=) Equity Value | 67,038 | 70,566 | 74,095 | |||||
| (/) Shares Outstanding | 4,000.0 | 4,000.0 | 4,000.0 | |||||
| Implied Value Range | 16.76 | 17.64 | 18.52 | |||||
| FX Rate: AED/AED | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.76 | 17.64 | 18.52 | 14.95 | ||||
| Upside / (Downside) | 12.1% | 18.0% | 23.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DEYAAR | UPP | EMAAR | ALDAR | MANAZEL | EMAARDEV | |
| Value of Common Equity | 4,551 | 3,719 | 129,488 | 77,054 | 900 | 59,800 | |
| (/) Shares Outstanding | 4,375.8 | 4,289.5 | 8,838.8 | 7,862.6 | 2,600.0 | 4,000.0 | |
| Implied Stock Price | 1.04 | 0.87 | 14.65 | 9.80 | 0.35 | 14.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.04 | 0.87 | 14.65 | 9.80 | 0.35 | 14.95 | |
| 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 | |