Dar Al Arkan Real Estate Developmentشركة دار الأركان للتطوير العقاري
- Price
- 17.51 SAR
- Fair value
- 8.81 SAR
- Discount to fair value
- −99%
- Mkt cap
- 18.91B
- P/E
- 16.7×
- P/B
- 0.85×
- EV
- 27.29B
- ROE
- 5.1%
- Net margin
- 29.1%
Current price17.51SAR
Fair value (est., median)8.81SAR
UndervaluedFair valueOvervalued
+98.8% above fair valueWould need to fall ~49.7% to reach fair value.
Median ofGraham 20.7Residual Income 4.1Earnings Power 8.81
Health Check
60.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Above-average growth expected.
Risks
- Trades 98.8% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 3.93B | 2.71B | 3.76B | 3.90B | — |
| Net Income | 441.72M | 610.76M | 806.84M | 1.13B | 1.18B |
| Net Margin | 11.3% | 22.6% | 21.5% | 29.1% | — |
| Operating Cash Flow | 460.06M | 1.43B | 814.47M | -3.32B | — |
| OCF Margin | 11.7% | 52.7% | 21.7% | -85.1% | — |
| Capital Expenditure | 21.24M | 19.32M | 9.42M | 3.63M | — |
| Free Cash Flow | 438.82M | 1.41B | 805.05M | -3.32B | — |
| FCF Margin | 11.2% | 52.0% | 21.4% | -85.2% | — |
| FCF Conversion | 99.3% | 230.4% | 99.8% | -293.0% | — |
| EPS (Diluted) | 0.41/sh | 0.57/sh | 0.75/sh | 1.05/sh | 1.09/sh |
| Dividend / Share | — | — | — | — | — |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · SAR
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | — | — |
| 2025 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
0.50 /sh2018-05-16
Valuation breakdown
Fair value = median of the applicable methods (Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
20.70
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
4.10
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
8.81
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)8.81
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.04%
- CAPM cost of equity
- 10.50%
- Risk-free rate
- 4.50%
- Equity risk premium
- 6.00%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 5
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Dar Al Arkan Real Estate Development regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 31.6K SAR
- Total return
- +85.6%(+3.2% Dividends · +82.5% Capital gain)
- Annualised (IRR)
- +7.1%
Invested17KSAR
Dividends536SAR
Capital gain14KSAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.