|
Market Closed -
Abu Dhabi Securities Exchange
14:57:02 25/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.8460 AED | -0.24% |
|
-2.65% | -1.63% |
| 08-13 | Dana Gas Rating Reiterated as FAB Notes 'Resilient' Q2 Performance | MT |
| 08-10 | Pearl Petroleum Dismisses Kurdistan Regional Government's Contract Breach Allegation | MT |
Company Valuation: Dana Gas
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,415 | 6,436 | 5,540 | 4,932 | 6,016 | 5,918 | - | - |
| Change | - | -13.21% | -13.91% | -10.98% | 21.99% | -1.63% | - | - |
| Enterprise Value (EV) 1 | 7,467 | 6,674 | 5,985 | 4,704 | 5,983 | 6,133 | 5,751 | 5,077 |
| Change | - | -10.61% | -10.33% | -21.4% | 27.19% | 2.51% | -6.24% | -11.71% |
| P/E | 6.41x | 9.63x | 9.37x | 9.14x | 12.3x | 7.02x | 6.52x | 5.34x |
| PBR | 0.24x | 0.77x | 0.64x | 0.53x | 0.64x | 0.6x | 0.58x | 0.57x |
| PEG | - | -0.2x | -0.8x | -1.05x | -1.29x | 0.1x | 0.86x | 0.2x |
| Capitalization / Revenue | 4.47x | 4.65x | 4.8x | 4x | 4.71x | 3.38x | 3.22x | 3.11x |
| EV / Revenue | 4.5x | 4.82x | 5.19x | 3.81x | 4.68x | 3.51x | 3.13x | 2.66x |
| EV / EBITDA | 7.56x | 5.9x | 6.52x | 4.78x | 7.37x | 8.11x | 4.56x | 3.48x |
| EV / EBIT | 7.85x | 7.67x | 9.1x | 6.25x | 9.93x | 11.5x | 5.68x | 4.24x |
| EV / FCF | 10.4x | 13.6x | 37x | 6.5x | 21.4x | 16.5x | 8.23x | 5.53x |
| FCF Yield | 9.64% | 7.37% | 2.7% | 15.4% | 4.67% | 6.05% | 12.2% | 18.1% |
| Dividend per Share 2 | 0.08 | 0.09 | - | - | 0.055 | 0.07 | 0.08 | 0.095 |
| Rate of return | 7.55% | 9.78% | - | - | 6.4% | 8.27% | 9.46% | 11.2% |
| EPS 2 | 0.1653 | 0.0955 | 0.0845 | 0.0771 | 0.0698 | 0.1205 | 0.1297 | 0.1585 |
| Distribution rate | 48.4% | 94.2% | - | - | 78.8% | 58.1% | 61.7% | 59.9% |
| Net sales 1 | 1,660 | 1,385 | 1,153 | 1,234 | 1,278 | 1,748 | 1,838 | 1,905 |
| EBITDA 1 | 988 | 1,131 | 918.2 | 984.4 | 811.8 | 756.6 | 1,262 | 1,461 |
| EBIT 1 | 951.3 | 870.5 | 657.4 | 753 | 602.4 | 532.6 | 1,012 | 1,198 |
| Net income 1 | 1,157 | 668.5 | 587.7 | 554.6 | 477.5 | 558.3 | 906.1 | 942.5 |
| Net Debt 1 | 51.42 | 238.7 | 444.4 | -227.7 | -33.05 | 215.2 | -167.5 | -841 |
| Reference price 2 | 1.0600 | 0.9200 | 0.7920 | 0.7050 | 0.8600 | 0.8460 | 0.8460 | 0.8460 |
| Nbr of stocks (in thousands) | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | 6,995,373 | - | - |
| Announcement Date | 09/02/22 | 08/02/23 | 08/02/24 | 07/02/25 | 06/02/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.04x | 3.52x | 8.12x | 8.25% | 1.61B | |
| 13.99x | 3.57x | 6.72x | 5.25% | 1,712B | |
| 13.21x | 1.84x | 5.99x | 3.51% | 398B | |
| 8.52x | 0.64x | 3.94x | 6.14% | 296B | |
| 8.2x | 0.9x | 3.94x | 3.36% | 257B | |
| 8.24x | 1.06x | 4.4x | 4.62% | 197B | |
| 6.37x | 1.88x | 3.05x | 7.17% | 159B | |
| 3.58x | 1.5x | 2.83x | 8.46% | 113B | |
| 8.01x | 0.86x | 2.11x | 3.71% | 101B | |
| 8.53x | 0.81x | 4.03x | 4.75% | 80.04B | |
| Average | 8.57x | 1.66x | 4.51x | 5.52% | 331.55B | |
| Weighted average by Cap. | 11.58x | 2.44x | 5.52x | 5.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DANA Stock
- Valuation Dana Gas
Select your edition
All financial news and data tailored to specific country editions
