As of 2025-05-11, the Intrinsic Value of Emirates Integrated Telecommunications Company PJSC (DU.DB) is 4.64 AED. This DU.DB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.59 AED, the upside of Emirates Integrated Telecommunications Company PJSC is -45.90%.
The range of the Intrinsic Value is 3.84 - 5.95 AED
Based on its market price of 8.59 AED and our intrinsic valuation, Emirates Integrated Telecommunications Company PJSC (DU.DB) is overvalued by 45.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.84 - 5.95 | 4.64 | -45.9% |
| DCF (Growth 10y) | 4.46 - 6.59 | 5.29 | -38.5% |
| DCF (EBITDA 5y) | 7.69 - 9.64 | 8.42 | -2.0% |
| DCF (EBITDA 10y) | 7.39 - 9.67 | 8.29 | -3.5% |
| Fair Value | 6.18 - 6.18 | 6.18 | -28.01% |
| P/E | 6.68 - 10.93 | 8.53 | -0.7% |
| EV/EBITDA | 9.09 - 12.92 | 10.51 | 22.3% |
| EPV | 5.25 - 6.43 | 5.84 | -32.0% |
| DDM - Stable | 3.53 - 7.30 | 5.42 | -36.9% |
| DDM - Multi | 3.93 - 5.86 | 4.67 | -45.6% |
| Market Cap (mil) | 38,937.69 |
| Beta | 0.57 |
| Outstanding shares (mil) | 4,532.91 |
| Enterprise Value (mil) | 39,952.42 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.82% |
| Cost of Debt | 5.24% |
| WACC | 10.42% |