|
Market Closed -
Abu Dhabi Securities Exchange
11:57:30 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 0.8120 AED | -0.12% |
|
-0.12% | -5.58% |
| 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 | 7.38x | 6.98x | 5.51x |
| PBR | 0.24x | 0.77x | 0.64x | 0.53x | 0.64x | 0.59x | 0.55x | 0.54x |
| PEG | - | -0.2x | -0.8x | -1.05x | -1.29x | 0.1x | 1.21x | 0.2x |
| Capitalization / Revenue | 4.47x | 4.65x | 4.8x | 4x | 4.71x | 3.55x | 3.23x | 3.06x |
| EV / Revenue | 4.5x | 4.82x | 5.19x | 3.81x | 4.68x | 3.68x | 3.13x | 2.61x |
| EV / EBITDA | 7.56x | 5.9x | 6.52x | 4.78x | 7.37x | 5.71x | 4.64x | 3.47x |
| EV / EBIT | 7.85x | 7.67x | 9.1x | 6.25x | 9.93x | 7.48x | 5.91x | 4.29x |
| EV / FCF | 10.4x | 13.6x | 37x | 6.5x | 21.4x | 14.6x | 9.68x | 6.83x |
| FCF Yield | 9.64% | 7.37% | 2.7% | 15.4% | 4.67% | 6.85% | 10.3% | 14.6% |
| Dividend per Share 2 | 0.08 | 0.09 | - | - | 0.055 | 0.0683 | 0.069 | 0.076 |
| Rate of return | 7.55% | 9.78% | - | - | 6.4% | 8.42% | 8.5% | 9.36% |
| EPS 2 | 0.1653 | 0.0955 | 0.0845 | 0.0771 | 0.0698 | 0.11 | 0.1163 | 0.1475 |
| Distribution rate | 48.4% | 94.2% | - | - | 78.8% | 62.1% | 59.3% | 51.5% |
| Net sales 1 | 1,660 | 1,385 | 1,153 | 1,234 | 1,278 | 1,602 | 1,760 | 1,855 |
| EBITDA 1 | 988 | 1,131 | 918.2 | 984.4 | 811.8 | 1,032 | 1,189 | 1,393 |
| EBIT 1 | 951.3 | 870.5 | 657.4 | 753 | 602.4 | 788.5 | 932.6 | 1,128 |
| Net income 1 | 1,157 | 668.5 | 587.7 | 554.6 | 477.5 | 673.4 | 821.7 | 887.4 |
| 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 | 09/02/22 | 08/02/23 | 08/02/24 | 07/02/25 | 06/02/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.38x | 3.68x | 5.71x | 8.41% | 1.55B | |
| 13.21x | 3.38x | 6.62x | 5.41% | 1,637B | |
| 13.39x | 1.96x | 6.34x | 3.06% | 457B | |
| 8.04x | 0.72x | 4.56x | 6.48% | 335B | |
| 8.56x | 0.99x | 4.31x | 2.89% | 308B | |
| 7.73x | 1.05x | 4.19x | 4.35% | 208B | |
| 4.37x | 1.78x | 3.35x | 7.8% | 160B | |
| 5.85x | 1.57x | 2.51x | 7.8% | 146B | |
| 8.34x | 0.93x | 2.17x | 3.23% | 116B | |
| 9.76x | 0.91x | 4.56x | 4.47% | 90.24B | |
| Average | 8.66x | 1.70x | 4.43x | 5.39% | 345.94B | |
| Weighted average by Cap. | 11.01x | 2.28x | 5.50x | 5.03% |
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
