Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM P/E Multiple | 8.3x - 9.2x | 8.8x |
Selected Fwd P/E Multiple | 1.3x - 1.5x | 1.4x |
Fair Value | د.إ 4.87 - د.إ 5.38 | د.إ 5.13 |
Upside | 41.1% - 56.0% | 48.6% |
Benchmarks | - | Full Ticker |
Multiply Group PJSC | - | ADX:MULTIPLY |
Alpha Dhabi Holding PJSC | - | ADX:ALPHADHABI |
ESG Emirates Stallions Group PJSC | - | ADX:ESG |
Hily Holding PJSC | - | ADX:HH |
International Holding Company PJSC | - | ADX:IHC |
Modon Holding PSC | - | ADX:MODON |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
MULTIPLY | ALPHADHABI | ESG | HH | IHC | MODON | |||
ADX:MULTIPLY | ADX:ALPHADHABI | ADX:ESG | ADX:HH | ADX:IHC | ADX:MODON | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | 109.2% | 5.5% | NM- | 99.0% | 120.3% | ||
3Y CAGR | NM- | 40.3% | 52.8% | -40.0% | 29.0% | 284.9% | ||
Latest Twelve Months | 213.6% | -20.1% | -70.8% | -0.2% | -57.9% | 3834.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 410.1% | 24.5% | 44.7% | 25.6% | 46.0% | 109.2% | ||
Prior Fiscal Year | 26.1% | 23.3% | 109.6% | 9.3% | 45.8% | 27.1% | ||
Latest Fiscal Year | -0.3% | 13.9% | 17.7% | 22.7% | 17.0% | 144.3% | ||
Latest Twelve Months | 200.6% | 8.8% | 16.0% | 13.0% | 12.4% | 144.3% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 3.5x | 10.5x | 12.3x | 7.1x | 43.6x | 45.8x | ||
Price / LTM Sales | 12.4x | 1.8x | 3.1x | 2.8x | 8.7x | 8.7x | ||
LTM P/E Ratio | 6.2x | 20.7x | 19.1x | 21.2x | 70.2x | 6.0x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 6.2x | 20.7x | 70.2x | |||||
Historical LTM P/E Ratio | 6.0x | 6.0x | 6.0x | |||||
Selected P/E Multiple | 8.3x | 8.8x | 9.2x | |||||
(x) LTM Net Income | 9,397 | 9,397 | 9,397 | |||||
(=) Equity Value | 78,369 | 82,494 | 86,618 | |||||
(/) Shares Outstanding | 16,347.1 | 16,347.1 | 16,347.1 | |||||
Implied Value Range | 4.79 | 5.05 | 5.30 | |||||
FX Rate: AED/AED | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 4.79 | 5.05 | 5.30 | 3.45 | ||||
Upside / (Downside) | 39.0% | 46.3% | 53.6% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | MULTIPLY | ALPHADHABI | ESG | HH | IHC | MODON | |
Value of Common Equity | 27,552 | 122,600 | 3,945 | 292 | 876,383 | 56,397 | |
(/) Shares Outstanding | 11,200.0 | 10,000.0 | 250.0 | 120.0 | 2,186.6 | 16,347.1 | |
Implied Stock Price | 2.46 | 12.26 | 15.78 | 2.43 | 400.80 | 3.45 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 2.46 | 12.26 | 15.78 | 2.43 | 400.80 | 3.45 | |
Trading Currency | AED | AED | AED | AED | AED | AED | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |