DAMAC.DB
Damac Properties Dubai PJSC Co
Price:  
2.71 
AED
Volume:  
113
United Arab Emirates | Real Estate Management & Development

DAMAC.DB DCF Valuation - Growth Exit 5Y

-49.8 %
Upside

What is the DCF valuation of DAMAC.DB?

The Discounted Cash Flow (DCF) valuation of Damac Properties Dubai PJSC Co (DAMAC.DB) is 1.36 AED. With the latest stock price at 2.71 AED, the upside of Damac Properties Dubai PJSC Co based on DCF is -49.8%.

Is DAMAC.DB a buy or a sell?

Based on the latest price of 2.71 AED and our DCF valuation, Damac Properties Dubai PJSC Co (DAMAC.DB) is a sell. Selling DAMAC.DB stocks now will result in a potential gain of 49.8%.

Range Selected
WACC / Discount Rate8.6% - 10.4%9.5%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price0.91 - 2.281.36
Upside-66.5% - -15.7%-49.8%
2.71 AED
Stock Price
1.36 AED
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

DAMAC.DB DCF Valuation: Revenue & Expenses Forecast

(AED in millions)Projections
12-202112-202212-202312-202412-202512-2026
Revenue2,9675,0285,3155,7346,0256,598
% Growth
37%69%6%8%5%10%
Cost of goods sold(2,161)(3,478)(3,493)(3,580)(3,574)(3,718)
% of Revenue73%69%66%62%59%56%
Selling, G&A expenses(1,399)(2,371)(2,507)(2,704)(2,842)(3,112)
% of Revenue47%47%47%47%47%47%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses111187198214225246
% of Revenue4%4%4%4%4%4%
Tax expense(48)34926818591(8)
Tax rate10%55%55%55%55%55%
Net profit(531)(286)(219)(152)(75)6
% Margin-18%-6%-4%-3%-1%0%