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 | 177.7x - 196.4x | 187.1x |
| Selected Fwd P/E Multiple | 787.4x - 870.3x | 828.8x |
| Fair Value | EGP 47 - EGP 51.94 | EGP 49.47 |
| Upside | -50.3% - -45.1% | -47.7% |
| Benchmarks | - | Full Ticker |
| Arab Developers Holding | - | CASE:ARAB |
| Real Estate Egyptian Consortium S.A.E | - | CASE:AREH |
| Giza General - Contracting and Real Estate Investment S.A.E | - | CASE:GGCC |
| Heliopolis Co. for Housing & Development | - | CASE:HELI |
| United Co. for Housing & Development - S.A.E. | - | CASE:UNIT |
| Arab Company For Land Reclamation | - | CASE:EALR |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ARAB | AREH | GGCC | HELI | UNIT | EALR | |||
| CASE:ARAB | CASE:AREH | CASE:GGCC | CASE:HELI | CASE:UNIT | CASE:EALR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.4% | 2.1% | 6.0% | 46.7% | 2.2% | 26.8% | ||
| 3Y CAGR | 0.3% | -8.6% | 8.3% | 142.2% | 17.2% | 17.5% | ||
| Latest Twelve Months | 113.2% | -92.9% | 39.6% | -73.2% | 32.2% | -92.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 70.4% | 4.9% | 54.0% | 44.3% | 1.6% | ||
| Prior Fiscal Year | 7.8% | 40.2% | 5.4% | 50.1% | 27.6% | 1.8% | ||
| Latest Fiscal Year | 5.6% | 36.3% | 7.2% | 242.6% | 34.3% | 1.3% | ||
| Latest Twelve Months | 5.9% | 3.3% | 7.5% | 170.3% | 51.7% | 1.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.2x | 139.7x | 8.2x | 7.3x | 6.9x | 164.9x | ||
| Price / LTM Sales | 1.6x | 17.4x | 0.7x | 9.4x | 6.5x | 3.7x | ||
| LTM P/E Ratio | 26.6x | 523.8x | 9.7x | 5.5x | 12.5x | 361.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.5x | 12.5x | 523.8x | |||||
| Historical LTM P/E Ratio | -190.7x | -10.1x | 31.7x | |||||
| Selected P/E Multiple | 177.7x | 187.1x | 196.4x | |||||
| (x) LTM Net Income | 1 | 1 | 1 | |||||
| (=) Equity Value | 242 | 254 | 267 | |||||
| (/) Shares Outstanding | 5.2 | 5.2 | 5.2 | |||||
| Implied Value Range | 46.48 | 48.92 | 51.37 | |||||
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 46.48 | 48.92 | 51.37 | 94.55 | ||||
| Upside / (Downside) | -50.8% | -48.3% | -45.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ARAB | AREH | GGCC | HELI | UNIT | EALR | |
| Value of Common Equity | 2,655 | 380 | 753 | 12,683 | 1,945 | 492 | |
| (/) Shares Outstanding | 13,903.0 | 400.0 | 1,442.7 | 1,335.1 | 235.4 | 5.2 | |
| Implied Stock Price | 0.19 | 0.95 | 0.52 | 9.50 | 8.26 | 94.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.19 | 0.95 | 0.52 | 9.50 | 8.26 | 94.55 | |
| Trading Currency | EGP | EGP | EGP | EGP | EGP | EGP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |