As of 2025-05-31, the Intrinsic Value of National Gas and Industrialization Company SJSC (2080.SR) is 58.31 SAR. This 2080.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.80 SAR, the upside of National Gas and Industrialization Company SJSC is -25.10%.
The range of the Intrinsic Value is 47.09 - 77.54 SAR
Based on its market price of 77.80 SAR and our intrinsic valuation, National Gas and Industrialization Company SJSC (2080.SR) is overvalued by 25.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.09 - 77.54 | 58.31 | -25.1% |
| DCF (Growth 10y) | 62.88 - 100.42 | 76.84 | -1.2% |
| DCF (EBITDA 5y) | 39.75 - 65.53 | 52.65 | -32.3% |
| DCF (EBITDA 10y) | 55.00 - 85.48 | 69.49 | -10.7% |
| Fair Value | 58.24 - 58.24 | 58.24 | -25.14% |
| P/E | 32.87 - 49.56 | 41.08 | -47.2% |
| EV/EBITDA | 14.20 - 26.25 | 22.37 | -71.2% |
| EPV | 7.88 - 10.01 | 8.95 | -88.5% |
| DDM - Stable | 20.22 - 44.33 | 32.28 | -58.5% |
| DDM - Multi | 53.80 - 87.06 | 66.14 | -15.0% |
| Market Cap (mil) | 5,835.00 |
| Beta | 0.95 |
| Outstanding shares (mil) | 75.00 |
| Enterprise Value (mil) | 5,847.03 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.50% |
| Cost of Debt | 5.24% |
| WACC | 10.37% |