What is the intrinsic value of 1820.SR?

As of 2025-05-21, the Intrinsic Value of Abdulmohsen Al Hokair Group for Tourism and Development Company CJSC (1820.SR) is 1.98 SAR. This 1820.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.14 SAR, the upside of Abdulmohsen Al Hokair Group for Tourism and Development Company CJSC is -7.40%.

The range of the Intrinsic Value is 0.82 - 3.96 SAR

Is 1820.SR undervalued or overvalued?

Based on its market price of 2.14 SAR and our intrinsic valuation, Abdulmohsen Al Hokair Group for Tourism and Development Company CJSC (1820.SR) is overvalued by 7.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.82 - 3.96	1.98	-7.4%
DCF (Growth 10y)	1.78 - 5.02	2.99	39.6%
DCF (EBITDA 5y)	2.09 - 3.65	2.75	28.6%
DCF (EBITDA 10y)	2.72 - 4.57	3.51	64.0%
Fair Value	0.40 - 0.40	0.40	-81.20%
P/E	0.36 - 1.38	0.77	-64.1%
EV/EBITDA	0.74 - 4.89	2.49	16.5%
EPV	1.08 - 2.14	1.61	-24.8%
DDM - Stable	0.06 - 0.13	0.10	-95.5%
DDM - Multi	0.39 - 0.68	0.50	-76.6%