|
Market Closed -
Dubai FM
13:58:29 24/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 11.10 AED | +1.28% |
|
-0.18% | -21.00% |
| 04:10pm | Mideast stocks-Gulf bourses rise as Saudi index gains for fifth session | RE |
| 11:56am | MIDEAST STOCKS-Gulf stocks edge higher as Saudi shares extend winning run | RE |
Company Valuation: Emaar Properties
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 | 98,111 | - | - |
| Change | - | 29.49% | 35.15% | 62.25% | 9.34% | -21% | - | - |
| Enterprise Value (EV) 1 | 49,921 | 48,004 | 48,419 | 73,209 | 62,530 | 35,481 | 21,384 | 5,178 |
| Change | - | -3.84% | 0.86% | 51.2% | -14.59% | -43.26% | -39.73% | -75.78% |
| P/E | 9.4x | 7.06x | 6x | 8.4x | 7.06x | 5.55x | 4.97x | 4.12x |
| PBR | 0.65x | 0.75x | 0.9x | 1.33x | 1.32x | 0.97x | 0.86x | 0.75x |
| PEG | - | 0.1x | 0.1x | 0.5x | 0.2x | 12.77x | 0.4x | 0.2x |
| Capitalization / Revenue | 1.41x | 2.08x | 2.62x | 3.2x | 2.51x | 1.88x | 1.59x | 1.35x |
| EV / Revenue | 1.77x | 1.93x | 1.81x | 2.06x | 1.26x | 0.68x | 0.35x | 0.07x |
| EV / EBITDA | 6.2x | 4.89x | 3.02x | 3.8x | 2.45x | 1.43x | 0.7x | 0.15x |
| EV / EBIT | 7.51x | 6.64x | 3.82x | 4.66x | 2.83x | 1.56x | 0.78x | 0.16x |
| EV / FCF | 5.28x | 2.74x | 2.6x | 3.16x | 1.98x | 1.61x | 1.24x | 0.31x |
| FCF Yield | 18.9% | 36.5% | 38.5% | 31.7% | 50.4% | 61.9% | 80.5% | 323% |
| Dividend per Share 2 | 0.15 | 0.25 | 0.5 | 1 | 1 | 1 | 1 | 1.011 |
| Rate of return | 3.07% | 4.27% | 6.31% | 7.78% | 7.12% | 9.01% | 9.01% | 9.11% |
| EPS 2 | 0.52 | 0.83 | 1.32 | 1.53 | 1.99 | 1.999 | 2.232 | 2.693 |
| Distribution rate | 28.8% | 30.1% | 37.9% | 65.4% | 50.3% | 50% | 44.8% | 37.6% |
| Net sales 1 | 28,270 | 24,926 | 26,750 | 35,505 | 49,557 | 52,140 | 61,568 | 72,458 |
| EBITDA 1 | 8,057 | 9,816 | 16,033 | 19,277 | 25,561 | 24,751 | 30,737 | 34,134 |
| EBIT 1 | 6,649 | 7,228 | 12,671 | 15,722 | 22,102 | 22,709 | 27,310 | 31,798 |
| Net income 1 | 3,800 | 6,832 | 11,630 | 13,514 | 17,599 | 17,645 | 19,717 | 23,799 |
| Net Debt 1 | 9,922 | -3,791 | -21,584 | -40,370 | -61,655 | -62,630 | -76,727 | -92,932 |
| Reference price 2 | 4.89 | 5.86 | 7.92 | 12.85 | 14.05 | 11.10 | 11.10 | 11.10 |
| 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 A | 2/14/23 A | 2/8/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.48x | 0.66x | 1.38x | 9.12% | 26.37B | |
| 16.63x | 5.21x | 14.02x | 3.04% | 47.38B | |
| 9.3x | 1.56x | 8.16x | 3.82% | 32.18B | |
| 18.25x | 4.03x | 16.32x | 1.35% | 27.9B | |
| 13.89x | 3.09x | 14.78x | 2.52% | 25.36B | |
| 11.15x | 2.12x | 9.92x | 3.98% | 21.12B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| 10.79x | 1.69x | 14.65x | 3.5% | 19.68B | |
| 13.38x | 6.55x | 17.49x | 1.59% | 19.4B | |
| 17.46x | 9.69x | 18.25x | 4.75% | 18.65B | |
| Average | 12.43x | 3.55x | 11.82x | 3.65% | 25.84B | |
| Weighted average by Cap. | 12.73x | 3.52x | 11.75x | 3.63% |
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
- EMAAR Stock
- Valuation Emaar Properties
Select your edition
All financial news and data tailored to specific country editions
