As of 2026-04-03, the Intrinsic Value of Maharah Human Resources Company SJSC (1831.SR) is 3.21 SAR. This 1831.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.84 SAR, the upside of Maharah Human Resources Company SJSC is -45.00%.
The range of the Intrinsic Value is 2.30 - 4.89 SAR
Based on its market price of 5.84 SAR and our intrinsic valuation, Maharah Human Resources Company SJSC (1831.SR) is overvalued by 45.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.30 - 4.89 | 3.21 | -45.0% |
| DCF (Growth 10y) | 3.73 - 7.17 | 4.95 | -15.3% |
| DCF (EBITDA 5y) | 1.68 - 2.75 | 2.12 | -63.6% |
| DCF (EBITDA 10y) | 2.85 - 4.29 | 3.45 | -40.9% |
| Fair Value | 1.04 - 1.04 | 1.04 | -82.24% |
| P/E | 2.92 - 6.01 | 4.50 | -22.9% |
| EV/EBITDA | 0.59 - 2.44 | 1.46 | -75.0% |
| EPV | 1.25 - 1.94 | 1.60 | -72.7% |
| DDM - Stable | 1.48 - 3.48 | 2.48 | -57.6% |
| DDM - Multi | 3.92 - 6.77 | 4.93 | -15.6% |
| Market Cap (mil) | 2,774.00 |
| Beta | 0.52 |
| Outstanding shares (mil) | 475.00 |
| Enterprise Value (mil) | 3,330.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.60% |
| Cost of Debt | 8.61% |
| WACC | 9.28% |