As of 2025-05-22, the Intrinsic Value of Saudi Arabian Oil Co (2222.SR) is 10.69 SAR. This 2222.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.10 SAR, the upside of Saudi Arabian Oil Co is -59.10%.
The range of the Intrinsic Value is 8.05 - 16.65 SAR
Based on its market price of 26.10 SAR and our intrinsic valuation, Saudi Arabian Oil Co (2222.SR) is overvalued by 59.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.05 - 16.65 | 10.69 | -59.1% |
| DCF (Growth 10y) | 7.40 - 13.79 | 9.38 | -64.1% |
| DCF (EBITDA 5y) | 4.59 - 6.05 | 5.23 | -80.0% |
| DCF (EBITDA 10y) | 5.40 - 6.86 | 6.03 | -76.9% |
| Fair Value | 26.66 - 26.66 | 26.66 | 2.16% |
| P/E | 2.42 - 15.23 | 8.34 | -68.0% |
| EV/EBITDA | 3.71 - 13.77 | 7.55 | -71.1% |
| EPV | 18.92 - 23.59 | 21.25 | -18.6% |
| DDM - Stable | 15.11 - 42.09 | 28.60 | 9.6% |
| DDM - Multi | 5.71 - 11.06 | 7.41 | -71.6% |
| Market Cap (mil) | 6,316,200.00 |
| Beta | 0.46 |
| Outstanding shares (mil) | 242,000.00 |
| Enterprise Value (mil) | 6,439,570.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.40% |
| Cost of Debt | 5.24% |
| WACC | 9.08% |