investorscraft@gmail.com

Intrinsic ValueDar Global PLC (DAR.L)

Previous Close£7.48
Intrinsic Value
Upside potential
Previous Close
£7.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dar Global PLC operates as a real estate developer specializing in second-home projects across the Middle East and Europe, leveraging its expertise in high-end residential and mixed-use developments. The company’s revenue model is primarily driven by property sales, complemented by consulting services in economic, engineering, and corporate planning, as well as advertising and design activities. Its subsidiary structure under Dar Al Arkan Global Real Estate Development LLC provides access to regional capital and development expertise, positioning it as a niche player in luxury real estate. The firm focuses on affluent buyers seeking vacation or investment properties, differentiating itself through integrated consulting services that enhance project appeal. While regional competition is intense, Dar Global’s affiliation with a well-established parent company strengthens its credibility in key markets like Saudi Arabia and the UAE. Its dual focus on development and ancillary services creates a diversified income stream, though reliance on discretionary luxury spending exposes it to economic cycles.

Revenue Profitability And Efficiency

In its latest fiscal year, Dar Global reported revenue of $240.3 million USD and net income of $14.9 million USD, reflecting a net margin of approximately 6.2%. Operating cash flow was negative at -$107.7 million USD, partly due to significant capital expenditures of -$18.1 million USD, indicating active project development. The diluted EPS of $0.0828 suggests modest earnings relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its negative operating cash flow, which may reflect timing differences in project monetization. Capital efficiency metrics are not fully discernible without historical context, but the $152.9 million USD cash reserve provides liquidity to support ongoing developments. The absence of dividend payouts suggests reinvestment priorities.

Balance Sheet And Financial Health

Dar Global maintains a balanced financial position with $152.9 million USD in cash against $209.6 million USD in total debt, yielding a net debt position of $56.7 million USD. The liquidity cushion is adequate, but the debt load warrants monitoring given the cyclical nature of real estate. No dividend obligations alleviate near-term cash pressures.

Growth Trends And Dividend Policy

Growth appears project-driven, with capital expenditures signaling ongoing investments. The lack of dividends aligns with a focus on expansion, though the negative operating cash flow raises questions about sustainable self-funding. Market cap of $1.58 billion USD implies investor confidence in future project pipelines, particularly in Middle Eastern luxury segments.

Valuation And Market Expectations

Trading on the LSE with a beta of -0.457, Dar Global exhibits low correlation to broader markets, possibly due to its niche focus. The valuation reflects expectations for regional real estate recovery, though profitability metrics lag behind larger peers. Investors likely price in long-term asset appreciation over near-term earnings.

Strategic Advantages And Outlook

Dar Global’s affiliation with Dar Al Arkan provides strategic advantages in sourcing and financing, while its consulting services add value to core developments. However, exposure to geopolitical risks in the Middle East and reliance on high-net-worth demand pose challenges. The outlook hinges on execution in premium markets and cash flow stabilization.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount