As of 2025-06-18, the Intrinsic Value of Saudi Paper Manufacturing Company SJSC (2300.SR) is 38.49 SAR. This 2300.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.50 SAR, the upside of Saudi Paper Manufacturing Company SJSC is -36.40%.
The range of the Intrinsic Value is 29.96 - 52.26 SAR
Based on its market price of 60.50 SAR and our intrinsic valuation, Saudi Paper Manufacturing Company SJSC (2300.SR) is overvalued by 36.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.96 - 52.26 | 38.49 | -36.4% |
| DCF (Growth 10y) | 42.01 - 68.00 | 52.05 | -14.0% |
| DCF (EBITDA 5y) | 41.70 - 68.04 | 48.03 | -20.6% |
| DCF (EBITDA 10y) | 50.95 - 80.73 | 59.18 | -2.2% |
| Fair Value | 45.64 - 45.64 | 45.64 | -24.57% |
| P/E | 31.07 - 55.71 | 42.36 | -30.0% |
| EV/EBITDA | 20.22 - 42.79 | 25.58 | -57.7% |
| EPV | 5.89 - 9.41 | 7.65 | -87.4% |
| DDM - Stable | 10.16 - 20.55 | 15.35 | -74.6% |
| DDM - Multi | 23.25 - 37.06 | 28.62 | -52.7% |
| Market Cap (mil) | 2,242.74 |
| Beta | 0.81 |
| Outstanding shares (mil) | 37.07 |
| Enterprise Value (mil) | 2,712.19 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.79% |
| Cost of Debt | 5.00% |
| WACC | 12.18% |