As of 2025-07-06, the Intrinsic Value of Emaar Properties PJSC (EMAAR.DB) is 28.58 AED. This EMAAR.DB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.95 AED, the upside of Emaar Properties PJSC is 104.90%.
The range of the Intrinsic Value is 25.02 - 33.73 AED
Based on its market price of 13.95 AED and our intrinsic valuation, Emaar Properties PJSC (EMAAR.DB) is undervalued by 104.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.02 - 33.73 | 28.58 | 104.9% |
| DCF (Growth 10y) | 28.92 - 39.17 | 33.12 | 137.5% |
| DCF (EBITDA 5y) | 32.11 - 41.05 | 37.21 | 166.7% |
| DCF (EBITDA 10y) | 33.73 - 45.00 | 39.45 | 182.8% |
| Fair Value | 40.45 - 40.45 | 40.45 | 189.99% |
| P/E | 24.05 - 45.42 | 34.60 | 148.1% |
| EV/EBITDA | 23.11 - 36.22 | 30.25 | 116.8% |
| EPV | 16.00 - 19.76 | 17.88 | 28.2% |
| DDM - Stable | 7.32 - 13.62 | 10.47 | -24.9% |
| DDM - Multi | 14.79 - 22.69 | 18.00 | 29.0% |
| Market Cap (mil) | 123,301.12 |
| Beta | 1.86 |
| Outstanding shares (mil) | 8,838.79 |
| Enterprise Value (mil) | 85,895.82 |
| Market risk premium | 5.82% |
| Cost of Equity | 13.58% |
| Cost of Debt | 5.87% |
| WACC | 12.95% |