As of 2025-07-19, the Intrinsic Value of Seera Group Holding (1810.SR) is 33.95 SAR. This 1810.SR valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 25.50 SAR, the upside of Seera Group Holding is 33.10%.
The range of the Intrinsic Value is 19.04 - 79.97 SAR
Based on its market price of 25.50 SAR and our intrinsic valuation, Seera Group Holding (1810.SR) is undervalued by 33.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.53) - (2.03) | (4.67) | -118.3% |
| DCF (Growth 10y) | 19.04 - 79.97 | 33.95 | 33.1% |
| DCF (EBITDA 5y) | 30.22 - 53.12 | 40.01 | 56.9% |
| DCF (EBITDA 10y) | 70.14 - 130.71 | 95.30 | 273.7% |
| Fair Value | -3.46 - -3.46 | -3.46 | -113.58% |
| P/E | (10.69) - 0.08 | (8.59) | -133.7% |
| EV/EBITDA | 7.36 - 40.67 | 21.37 | -16.2% |
| EPV | 5.94 - 10.24 | 8.09 | -68.3% |
| DDM - Stable | (5.82) - (18.76) | (12.29) | -148.2% |
| DDM - Multi | 12.57 - 32.38 | 18.22 | -28.5% |
| Market Cap (mil) | 7,650.00 |
| Beta | 0.84 |
| Outstanding shares (mil) | 300.00 |
| Enterprise Value (mil) | 9,248.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.83% |
| Cost of Debt | 5.24% |
| WACC | 8.69% |