What is the intrinsic value of UPP.DB?
As of 2025-07-18, the Intrinsic Value of Union Properties PJSC (UPP.DB) is
1.54 AED. This UPP.DB valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.89 AED, the upside of Union Properties PJSC is
73.72%.
Is UPP.DB undervalued or overvalued?
Based on its market price of 0.89 AED and our intrinsic valuation, Union Properties PJSC (UPP.DB) is undervalued by 73.72%.
UPP.DB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(20.19) - (7.90) |
(11.18) |
-1357.9% |
| DCF (Growth 10y) |
(14.90) - (39.17) |
(21.40) |
-2507.6% |
| DCF (EBITDA 5y) |
(1.25) - (1.00) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.10) - (2.40) |
(1,234.50) |
-123450.0% |
| Fair Value |
1.54 - 1.54 |
1.54 |
73.72% |
| P/E |
0.56 - 1.02 |
0.83 |
-6.3% |
| EV/EBITDA |
(0.03) - 0.16 |
0.04 |
-95.5% |
| EPV |
(0.10) - (0.10) |
(0.10) |
-111.0% |
| DDM - Stable |
0.60 - 1.63 |
1.12 |
25.4% |
| DDM - Multi |
3.35 - 7.02 |
4.54 |
410.6% |
UPP.DB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,813.40 |
| Beta |
0.44 |
| Outstanding shares (mil) |
4,289.54 |
| Enterprise Value (mil) |
4,145.18 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.29% |
| Cost of Debt |
15.29% |
| WACC |
9.03% |