Valuation Summary
DCF
6.85M
NAV
3.30M
Profit Cap.
6.00M
EV/EBITDA
3.40M
P/E Multiple
3.20M
Average Valuation
AED 4.55M
WACC (Computed)
12.84%
CAPM Ke
11.10%
Valuation by Method (AED)
AED
AED
WACC Formula: We×Ke + Wd×Kd×(1−t)
We: 75.0%
Wd: 25.0%
Kd(after tax): 6.37%
WACC = 12.842%
CAPM — Cost of Equity
CAPM: Ke = Rf + β × ERP
Ke = 11.100%
AED
| Year | FCF (AED) | PV (AED) |
|---|---|---|
| Year 1 | 500,000 | 446,429 |
| Year 2 | 540,000 | 430,485 |
| Year 3 | 583,200 | 415,110 |
| Year 4 | 629,856 | 400,285 |
| Year 5 | 680,244 | 385,989 |
Enterprise Value (DCF)
AED 6.85M
Blended Valuation Range
DCF
AED 6.85M
NAV
AED 3.30M
Profit Cap.
AED 6.00M
EV/EBITDA
AED 3.40M
P/E Multiple
AED 3.20M
Average (Simple Mean of all methods)
AED 4.55M
Note: Weightings should be adjusted based on business type. Asset-heavy → higher NAV weight. High-growth → higher DCF weight.