2130.SR
Saudi Industrial Development Company SJSC
Price:  
31.10 
SAR
Volume:  
171,599.00
Saudi Arabia | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

2130.SR Intrinsic Value

-93.00 %
Upside

What is the intrinsic value of 2130.SR?

As of 2025-07-19, the Intrinsic Value of Saudi Industrial Development Company SJSC (2130.SR) is 2.17 SAR. This 2130.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.10 SAR, the upside of Saudi Industrial Development Company SJSC is -93.00%.

The range of the Intrinsic Value is 1.06 - 5.02 SAR

Is 2130.SR undervalued or overvalued?

Based on its market price of 31.10 SAR and our intrinsic valuation, Saudi Industrial Development Company SJSC (2130.SR) is overvalued by 93.00%.

31.10 SAR
Stock Price
2.17 SAR
Intrinsic Value
Intrinsic Value Details

2130.SR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.06 - 5.02 2.17 -93.0%
DCF (Growth 10y) 3.45 - 10.94 5.57 -82.1%
DCF (EBITDA 5y) 0.20 - 0.83 0.41 -98.7%
DCF (EBITDA 10y) 1.76 - 3.04 2.23 -92.8%
Fair Value -9.31 - -9.31 -9.31 -129.94%
P/E (19.07) - (19.11) (19.09) -161.4%
EV/EBITDA (5.14) - (6.06) (5.44) -117.5%
EPV (11.73) - (14.93) (13.33) -142.9%
DDM - Stable (15.75) - (51.05) (33.40) -207.4%
DDM - Multi 1.39 - 3.64 2.03 -93.5%

2130.SR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 419.85
Beta 1.69
Outstanding shares (mil) 13.50
Enterprise Value (mil) 452.54
Market risk premium 6.13%
Cost of Equity 9.78%
Cost of Debt 5.00%
WACC 9.43%