As of 2025-06-02, the Intrinsic Value of Almarai Company SJSC (2280.SR) is 42.46 SAR. This 2280.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.30 SAR, the upside of Almarai Company SJSC is -17.20%.
The range of the Intrinsic Value is 31.67 - 62.09 SAR
Based on its market price of 51.30 SAR and our intrinsic valuation, Almarai Company SJSC (2280.SR) is overvalued by 17.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.67 - 62.09 | 42.46 | -17.2% |
| DCF (Growth 10y) | 38.82 - 70.41 | 50.16 | -2.2% |
| DCF (EBITDA 5y) | 60.77 - 76.38 | 68.12 | 32.8% |
| DCF (EBITDA 10y) | 61.12 - 82.37 | 70.87 | 38.1% |
| Fair Value | 14.20 - 14.20 | 14.20 | -72.31% |
| P/E | 37.92 - 49.63 | 43.94 | -14.3% |
| EV/EBITDA | 44.76 - 59.53 | 51.82 | 1.0% |
| EPV | 3.52 - 7.16 | 5.34 | -89.6% |
| DDM - Stable | 14.65 - 31.73 | 23.19 | -54.8% |
| DDM - Multi | 26.14 - 44.65 | 33.04 | -35.6% |
| Market Cap (mil) | 51,300.00 |
| Beta | 0.83 |
| Outstanding shares (mil) | 1,000.00 |
| Enterprise Value (mil) | 61,439.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.95% |
| Cost of Debt | 5.24% |
| WACC | 10.75% |