|
Market Closed -
Dubai FM
11:59:55 14/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 11.60 AED | +6.42% |
|
+4.13% | -17.44% |
| 09:38am | MIDEAST STOCKS-Saudi stocks extend fall as energy attacks rattle sentiment | RE |
| 09-10 | Mideast stocks-most Gulf bourses ease amid escalating US-Iran hostilities | 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 | 96,343 | - | - |
| Change | - | 29.49% | 35.15% | 62.25% | 9.34% | -22.42% | - | - |
| Enterprise Value (EV) 1 | 49,921 | 48,004 | 48,419 | 73,209 | 62,530 | 34,058 | 21,098 | 6,230 |
| Change | - | -3.84% | 0.86% | 51.2% | -14.59% | -45.53% | -38.05% | -70.47% |
| P/E | 9.4x | 7.06x | 6x | 8.4x | 7.06x | 5.42x | 4.87x | 4.13x |
| PBR | 0.65x | 0.75x | 0.9x | 1.33x | 1.32x | 0.94x | 0.84x | 0.74x |
| PEG | - | 0.1x | 0.1x | 0.5x | 0.2x | 5.19x | 0.4x | 0.2x |
| Capitalization / Revenue | 1.41x | 2.08x | 2.62x | 3.2x | 2.51x | 1.85x | 1.58x | 1.37x |
| EV / Revenue | 1.77x | 1.93x | 1.81x | 2.06x | 1.26x | 0.65x | 0.34x | 0.09x |
| EV / EBITDA | 6.2x | 4.89x | 3.02x | 3.8x | 2.45x | 1.37x | 0.69x | 0.19x |
| EV / EBIT | 7.51x | 6.64x | 3.82x | 4.66x | 2.83x | 1.5x | 0.78x | 0.2x |
| EV / FCF | 5.28x | 2.74x | 2.6x | 3.16x | 1.98x | 1.55x | 1.23x | - |
| FCF Yield | 18.9% | 36.5% | 38.5% | 31.7% | 50.4% | 64.5% | 81.6% | - |
| Dividend per Share 2 | 0.15 | 0.25 | 0.5 | 1 | 1 | 1 | 1 | 1.035 |
| Rate of return | 3.07% | 4.27% | 6.31% | 7.78% | 7.12% | 9.17% | 9.17% | 9.5% |
| EPS 2 | 0.52 | 0.83 | 1.32 | 1.53 | 1.99 | 2.011 | 2.238 | 2.639 |
| Distribution rate | 28.8% | 30.1% | 37.9% | 65.4% | 50.3% | 49.7% | 44.7% | 39.2% |
| Net sales 1 | 28,270 | 24,926 | 26,750 | 35,505 | 49,557 | 52,200 | 61,154 | 70,307 |
| EBITDA 1 | 8,057 | 9,816 | 16,033 | 19,277 | 25,561 | 24,844 | 30,417 | 33,310 |
| EBIT 1 | 6,649 | 7,228 | 12,671 | 15,722 | 22,102 | 22,779 | 27,153 | 31,088 |
| 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 | -62,285 | -75,245 | -90,112 |
| Reference price 2 | 4.89 | 5.86 | 7.92 | 12.85 | 14.05 | 10.90 | 10.90 | 10.90 |
| 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 | 14/02/22 | 14/02/23 | 08/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.45x | 0.65x | 1.36x | 9.17% | 26.23B | |
| 14.04x | 4.51x | 12.17x | 3.61% | 39.98B | |
| 17.8x | 3.94x | 15.85x | 1.38% | 28.22B | |
| 7.88x | 1.42x | 7.8x | 4.49% | 26.51B | |
| 13.78x | 3.08x | 14.74x | 2.54% | 26.13B | |
| 10.63x | 2.15x | 9.15x | 3.95% | 21.37B | |
| 7.85x | 0.87x | 3.17x | 2.85% | 20.08B | |
| 13.11x | 6.41x | 16.85x | 1.66% | 19.31B | |
| 37.44x | 13.73x | 34.11x | 3.16% | 18.14B | |
| 16.71x | 9.32x | 17.68x | 4.95% | 17.91B | |
| Average | 14.47x | 4.61x | 13.29x | 3.78% | 24.39B | |
| Weighted average by Cap. | 13.91x | 4.22x | 12.63x | 3.81% |
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
