1820.SR
Abdulmohsen Al Hokair Group for Tourism and Development Company CJSC
Price:
2.14
SAR
Volume:
566,945
Saudi Arabia | Hotels, Restaurants & Leisure
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
1820.SR EV/EBITDA
16.5 %
Upside
As of 2025-05-21, the EV/EBITDA ratio of Abdulmohsen Al Hokair Group for Tourism and Development Company CJSC (1820.SR) is 7.9. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. 1820.SR's latest enterprise value is 2,016 mil SAR. 1820.SR's TTM EBITDA according to its financial statements is 254 mil SAR. Dividing these 2 quantities gives us the above 1820.SR EV/EBITDA ratio.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 9.3x - 11.4x | 10.2x |
| Forward EV/EBITDA multiples | 8.4x - 10.0x | 9x |
| Fair Price | 0.74 - 4.89 | 2.49 |
| Upside | -65.6% - 128.6% | 16.5% |
2.14 SAR
Stock Price
2.49 SAR
Fair Price
| (SAR in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (SAR mil) | EV/EBITDA | EV/EBITDA | |
| Abdulmohsen Al Hokair Group for Tourism and Development Company CJSC | 674 | 7.9x | 10.8x |
| Emei Shan Tourism Co Ltd | 3,712 | 28.2x | 16.8x |
| Seera Group Holding | 7,830 | 10.3x | 19.2x |
| Leejam Sports Company SJSC | 6,830 | 10.1x | 8.6x |
| Keck Seng Investments Hong Kong Ltd | 363 | 1.4x | 0.8x |
| Fosun Tourism Group | 4,630 | 8.1x | 9.4x |
| Dur Hospitality Company SJSC | 2,700 | 16.6x | 15x |
| Huangshan Tourism Development Co Ltd | 4,384 | 13.1x | 8.2x |
| Tosho Co Ltd | 591 | 2.7x | 4.7x |
| Ardent Leisure Group Ltd | 588 | 71.1x | 3.3x |
| Industry median | 10.2x | 9x | |
| (*) EBITDA | 254 | 186 | |
| Enterprise value | 2,588 | 1,678 | |
| (-) Net debt | 1,341 | 1,341 | |
| Equity value | 1,247 | 336 | |
| (/) Outstanding shares | 315 | 315 | |
| Fair price | 4 | 1 | |
| May 20, 2025 | 7.94 |
| May 19, 2025 | 7.93 |
| May 18, 2025 | 7.94 |
| May 15, 2025 | 7.94 |
| May 14, 2025 | 8.04 |
| May 13, 2025 | 7.98 |
| May 12, 2025 | 7.99 |
| May 11, 2025 | 7.93 |
| May 08, 2025 | 7.92 |
| May 07, 2025 | 7.97 |
| May 06, 2025 | 7.98 |
| May 05, 2025 | 8.02 |
| May 04, 2025 | 7.93 |
| May 01, 2025 | 8 |
| April 30, 2025 | 7.98 |
| April 29, 2025 | 8.04 |
| April 28, 2025 | 8.04 |
| April 27, 2025 | 8.08 |
| April 24, 2025 | 8.05 |
| April 23, 2025 | 8.05 |
| April 22, 2025 | 7.98 |
| April 21, 2025 | 8 |
| April 20, 2025 | 8.05 |
| April 17, 2025 | 7.99 |
| April 16, 2025 | 8.07 |
| April 15, 2025 | 8 |
| April 14, 2025 | 8.04 |
| April 13, 2025 | 7.97 |
| April 10, 2025 | 7.96 |
| April 09, 2025 | 7.79 |
| April 08, 2025 | 7.88 |
| April 07, 2025 | 7.81 |
| April 06, 2025 | 7.88 |
| April 03, 2025 | 8.13 |
| March 27, 2025 | 8.18 |
| March 26, 2025 | 8.14 |
| March 25, 2025 | 8.08 |
| March 24, 2025 | 8.09 |
| March 23, 2025 | 8.1 |
| March 20, 2025 | 8.1 |
| March 19, 2025 | 8.1 |
| March 18, 2025 | 8.12 |
| March 17, 2025 | 8.15 |
| March 16, 2025 | 8.22 |
| March 13, 2025 | 8.24 |
| March 12, 2025 | 8.13 |
| March 11, 2025 | 8.14 |
| March 10, 2025 | 8.14 |
| March 09, 2025 | 8.17 |
| March 06, 2025 | 8.17 |