Dar Al Majed Real Estateالماجدية
- Price
- 7.58 SAR
- Fair value
- 8.30 SAR
- Discount to fair value
- +9%
- Mkt cap
- 2.27B
- P/E
- 8.7×
- P/B
- 2.09×
- EV
- 3.49B
- Div yield
- 1.89%
- ROE
- 24.1%
- Net margin
- 20.5%
Current price7.58SAR
Fair value (est., median)8.3SAR
UndervaluedFair valueOvervalued
-8.7% below fair valueTrading close to fair value.
Median ofGraham 8.3Residual Income 9.81Earnings Power 8.05
Health Check
67
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (24.1%).
- Attractive, covered dividend (1.89%).
- Above-average growth expected.
Risks
—
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 detailsDemo series
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 2 years · FY2024–FY2025
| Metric | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|
| Revenue | 1.40B | 1.28B | — |
| Net Income | 213.55M | 261.92M | 202.93M |
| Net Margin | 15.2% | 20.5% | — |
| Operating Cash Flow | -286.69M | 36.13M | — |
| OCF Margin | -20.4% | 2.8% | — |
| Capital Expenditure | 469.4K | 9.09M | — |
| Free Cash Flow | -287.16M | 27.04M | — |
| FCF Margin | -20.5% | 2.1% | — |
| FCF Conversion | -134.5% | 10.3% | — |
| EPS (Diluted) | 0.71/sh | 0.87/sh | 0.68/sh |
| Dividend / Share | 0.69/sh | 0.14/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield1.89%
Dividend / share0.14
If you invest
Shares (≈)1,319
Est. annual income189.41
At this rate, dividends alone return your capital in ~52.8 years.
Dividend history
Dividend / share & historical yield (SAR).
Dividend / share yield %tap a bar for figures
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 | — | — | — | — | 0.14 | — |
| 2024 | — | — | — | — | 0.69 | — |
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
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
2.68
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
8.30
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
9.81
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
8.05
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)8.30
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.52%
- 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 Majed Real Estate regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.