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
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%.
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% |
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% |