As of 2025-07-12, the Intrinsic Value of Arabian Pipes Company SJSC (2200.SR) is 9.43 SAR. This 2200.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.49 SAR, the upside of Arabian Pipes Company SJSC is 45.30%.
The range of the Intrinsic Value is 8.15 - 11.13 SAR
Based on its market price of 6.49 SAR and our intrinsic valuation, Arabian Pipes Company SJSC (2200.SR) is undervalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.15 - 11.13 | 9.43 | 45.3% |
| DCF (Growth 10y) | 10.49 - 14.14 | 12.06 | 85.8% |
| DCF (EBITDA 5y) | 9.69 - 12.24 | 11.06 | 70.4% |
| DCF (EBITDA 10y) | 11.41 - 14.70 | 13.05 | 101.1% |
| Fair Value | 19.37 - 19.37 | 19.37 | 198.52% |
| P/E | 10.00 - 14.82 | 12.39 | 91.0% |
| EV/EBITDA | 6.95 - 9.18 | 8.05 | 24.0% |
| EPV | 4.05 - 5.25 | 4.65 | -28.3% |
| DDM - Stable | 3.29 - 5.70 | 4.49 | -30.8% |
| DDM - Multi | 4.63 - 6.53 | 5.43 | -16.3% |
| Market Cap (mil) | 1,286.00 |
| Beta | 1.32 |
| Outstanding shares (mil) | 198.15 |
| Enterprise Value (mil) | 1,605.67 |
| Market risk premium | 6.13% |
| Cost of Equity | 15.37% |
| Cost of Debt | 5.00% |
| WACC | 12.77% |