Company Valuation: Palms Sports

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,980 1,833 1,470 1,950 1,370 1,215
Change - -7.42% -19.8% 32.65% -29.77% -11.28%
Enterprise Value (EV) 1 1,861 1,606 1,135 1,728 1,234 1,078
Change - -13.69% -29.34% 52.25% -28.58% -12.68%
P/E 3.67x 20x 11x 18.5x 12.5x 10.5x
PBR 8.41x 5.57x 3.16x 3.41x 2.38x 1.9x
PEG - -0.2x 0.2x -0.9x 3.08x 1.91x
Capitalization / Revenue 6.8x 6.78x 4.87x 3.38x 1.3x 1.05x
EV / Revenue 6.39x 5.94x 3.76x 3x 1.17x 0.93x
EV / EBITDA 23.3x 20x 14.1x 14.7x 8.02x 6.8x
EV / EBIT 23.4x 20.1x 14.1x 15.3x 8.89x 7.5x
EV / FCF 49.1x 21x 31.3x -21.2x 36.5x 98.6x
FCF Yield 2.04% 4.76% 3.19% -4.73% 2.74% 1.01%
Dividend per Share 2 - - - 0.667 0.3333 0.5667
Rate of return - - - 5.13% 3.65% 7%
EPS 2 3.595 0.6122 0.8884 0.7022 0.7307 0.7708
Distribution rate - - - 95% 45.6% 73.5%
Net sales 1 291.2 270.3 301.9 576.5 1,051 1,162
EBITDA 1 79.75 80.32 80.66 117.5 153.9 158.5
EBIT 1 79.49 80.03 80.29 113 138.9 143.7
Net income 1 83.03 91.84 133.3 105.3 109.6 115.6
Net Debt 1 -119.2 -226.9 -335.1 -222.2 -135.5 -137.4
Reference price 2 13.200 12.220 9.800 13.000 9.130 8.100
Nbr of stocks (in thousands) 150,000 150,000 150,000 150,000 150,000 150,000
Announcement Date 07/02/21 12/01/22 18/01/23 18/01/24 20/01/25 20/01/26
1AED in Million2AED
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 299M
50x - - - 2.13B
28.84x4.63x15.81x-.--% 1.65B
52.71x - - - 1.31B
8.39x1.02x2.59x8.28% 1.2B
16.74x - - 5.28% 977M
15.38x0.96x4.53x4.21% 407M
Average 28.68x 2.20x 7.64x 4.44% 1.14B
Weighted average by Cap. 33.32x 2.84x 9.52x 3.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PALMS Stock
  4. Valuation Palms Sports