As of 2025-07-07, the Intrinsic Value of Saudia Dairy and Foodstuff Company SJSC (2270.SR) is 160.08 SAR. This 2270.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 282.60 SAR, the upside of Saudia Dairy and Foodstuff Company SJSC is -43.40%.
The range of the Intrinsic Value is 138.59 - 193.31 SAR
Based on its market price of 282.60 SAR and our intrinsic valuation, Saudia Dairy and Foodstuff Company SJSC (2270.SR) is overvalued by 43.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 138.59 - 193.31 | 160.08 | -43.4% |
| DCF (Growth 10y) | 148.56 - 198.65 | 168.51 | -40.4% |
| DCF (EBITDA 5y) | 211.33 - 257.49 | 226.93 | -19.7% |
| DCF (EBITDA 10y) | 199.10 - 250.64 | 218.45 | -22.7% |
| Fair Value | 238.38 - 238.38 | 238.38 | -15.65% |
| P/E | 265.10 - 349.94 | 293.49 | 3.9% |
| EV/EBITDA | 217.53 - 252.70 | 229.72 | -18.7% |
| EPV | 110.35 - 130.00 | 120.17 | -57.5% |
| DDM - Stable | 83.04 - 165.63 | 124.34 | -56.0% |
| DDM - Multi | 125.38 - 180.58 | 147.13 | -47.9% |
| Market Cap (mil) | 9,184.50 |
| Beta | 0.90 |
| Outstanding shares (mil) | 32.50 |
| Enterprise Value (mil) | 8,487.42 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.31% |
| Cost of Debt | 5.00% |
| WACC | 12.27% |