As of 2026-04-06, the Intrinsic Value of National Industrialization Company JSC (2060.SR) is 0.53 SAR. This 2060.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.09 SAR, the upside of National Industrialization Company JSC is -94.20%.
The range of the Intrinsic Value is (1.26) - 6.27 SAR
Based on its market price of 9.09 SAR and our intrinsic valuation, National Industrialization Company JSC (2060.SR) is overvalued by 94.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.26) - 6.27 | 0.53 | -94.2% |
| DCF (Growth 10y) | 0.37 - 10.77 | 2.86 | -68.5% |
| DCF (EBITDA 5y) | (1.94) - (0.14) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.02) - 3.23 | 1.66 | -81.7% |
| Fair Value | 2.28 - 2.28 | 2.28 | -74.97% |
| P/E | 7.68 - 14.25 | 9.77 | 7.5% |
| EV/EBITDA | (1.20) - 2.58 | 0.28 | -96.9% |
| EPV | (2.59) - (1.71) | (2.15) | -123.7% |
| DDM - Stable | 2.61 - 5.52 | 4.06 | -55.3% |
| DDM - Multi | (6.22) - (10.46) | (7.82) | -186.0% |
| Market Cap (mil) | 6,080.39 |
| Beta | 1.24 |
| Outstanding shares (mil) | 668.91 |
| Enterprise Value (mil) | 9,474.79 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.82% |
| Cost of Debt | 5.50% |
| WACC | 8.26% |