|
Delayed
Abu Dhabi Securities Exchange
11:44:34 20/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.8110 AED | -0.12% |
|
0.00% | -5.81% |
| 10-08 | MIDEAST - Factors to watch - Oct 8 | RE |
| 10-07 | Abu Dhabi, Dubai Stocks Edge Down; All Eyes on US Fed Meeting Minutes | MT |
Company Valuation: Dana Gas
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,415 | 6,436 | 5,540 | 4,932 | 6,016 | 5,680 | - | - |
| Change | - | -13.21% | -13.91% | -10.98% | 21.99% | -5.58% | - | - |
| Enterprise Value (EV) 1 | 7,467 | 6,674 | 5,985 | 4,704 | 5,983 | 5,895 | 5,513 | 4,839 |
| Change | - | -10.61% | -10.33% | -21.4% | 27.19% | -1.46% | -6.49% | -12.22% |
| P/E | 6.41x | 9.63x | 9.37x | 9.14x | 12.3x | 6.74x | 6.26x | 5.12x |
| PBR | 0.24x | 0.77x | 0.64x | 0.53x | 0.64x | 0.59x | 0.56x | 0.55x |
| PEG | - | -0.2x | -0.8x | -1.05x | -1.29x | 0.1x | 0.82x | 0.2x |
| Capitalization / Revenue | 4.47x | 4.65x | 4.8x | 4x | 4.71x | 3.5x | 3.09x | 2.98x |
| EV / Revenue | 4.5x | 4.82x | 5.19x | 3.81x | 4.68x | 3.63x | 3x | 2.54x |
| EV / EBITDA | 7.56x | 5.9x | 6.52x | 4.78x | 7.37x | 6.27x | 4.37x | 3.31x |
| EV / EBIT | 7.85x | 7.67x | 9.1x | 6.25x | 9.93x | 8.36x | 5.45x | 4.04x |
| EV / FCF | 10.4x | 13.6x | 37x | 6.5x | 21.4x | 14.6x | 7.42x | 4.94x |
| FCF Yield | 9.64% | 7.37% | 2.7% | 15.4% | 4.67% | 6.85% | 13.5% | 20.2% |
| Dividend per Share 2 | 0.08 | 0.09 | - | - | 0.055 | 0.07 | 0.08 | 0.095 |
| Rate of return | 7.55% | 9.78% | - | - | 6.4% | 8.62% | 9.85% | 11.7% |
| EPS 2 | 0.1653 | 0.0955 | 0.0845 | 0.0771 | 0.0698 | 0.1205 | 0.1297 | 0.1585 |
| Distribution rate | 48.4% | 94.2% | - | - | 78.8% | 58.1% | 61.7% | 59.9% |
| Net sales 1 | 1,660 | 1,385 | 1,153 | 1,234 | 1,278 | 1,622 | 1,838 | 1,905 |
| EBITDA 1 | 988 | 1,131 | 918.2 | 984.4 | 811.8 | 940.3 | 1,262 | 1,461 |
| EBIT 1 | 951.3 | 870.5 | 657.4 | 753 | 602.4 | 705.2 | 1,012 | 1,198 |
| Net income 1 | 1,157 | 668.5 | 587.7 | 554.6 | 477.5 | 628.1 | 906.1 | 942.5 |
| Net Debt 1 | 51.42 | 238.7 | 444.4 | -227.7 | -33.05 | 215.2 | -167.5 | -841 |
| Reference price 2 | 1.0600 | 0.9200 | 0.7920 | 0.7050 | 0.8600 | 0.8120 | 0.8120 | 0.8120 |
| Nbr of stocks (in thousands) | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | - | - |
| Announcement Date | 2/9/22 A | 2/8/23 A | 2/8/24 A | 2/7/25 A | 2/6/26 A | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.74x | 3.63x | 6.27x | 8.62% | 1.55B | |
| 13.34x | 3.44x | 6.63x | 5.33% | 1,663B | |
| 13.19x | 1.91x | 6.1x | 3.18% | 440B | |
| 8.38x | 0.7x | 4.44x | 6.21% | 334B | |
| 8.31x | 0.96x | 4.27x | 2.98% | 299B | |
| 7.47x | 1.01x | 4.1x | 4.5% | 201B | |
| 6.07x | 1.84x | 2.95x | 7.51% | 152B | |
| 7.99x | 0.89x | 2.08x | 3.41% | 110B | |
| 8.7x | 0.88x | 4.34x | 4.65% | 85.45B | |
| 9.17x | 1.69x | 5.54x | 7.37% | 48.4B | |
| Average | 8.94x | 1.69x | 4.67x | 5.38% | 333.51B | |
| Weighted average by Cap. | 11.33x | 2.35x | 5.58x | 4.92% |
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
- DANA Stock
- Valuation Dana Gas
Select your edition
All financial news and data tailored to specific country editions
