As of 2025-06-02, the Intrinsic Value of Al Abdullatif Industrial Investment Company SJSC (2340.SR) is (9.98) SAR. This 2340.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.98 SAR, the upside of Al Abdullatif Industrial Investment Company SJSC is -176.90%.
The range of the Intrinsic Value is (13.74) - (8.38) SAR
Based on its market price of 12.98 SAR and our intrinsic valuation, Al Abdullatif Industrial Investment Company SJSC (2340.SR) is overvalued by 176.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (13.74) - (8.38) | (9.98) | -176.9% |
| DCF (Growth 10y) | (7.38) - (10.44) | (8.31) | -164.1% |
| DCF (EBITDA 5y) | (5.30) - (5.36) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (5.23) - (3.48) | (1,234.50) | -123450.0% |
| Fair Value | -8.89 - -8.89 | -8.89 | -168.49% |
| P/E | (18.63) - (17.10) | (17.56) | -235.3% |
| EV/EBITDA | (5.11) - (7.30) | (6.71) | -151.7% |
| EPV | (3.23) - (3.49) | (3.36) | -125.9% |
| DDM - Stable | (13.13) - (36.99) | (25.06) | -293.1% |
| DDM - Multi | (1.85) - (4.13) | (2.56) | -119.8% |
| Market Cap (mil) | 1,054.63 |
| Beta | 1.44 |
| Outstanding shares (mil) | 81.25 |
| Enterprise Value (mil) | 1,246.77 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.90% |
| Cost of Debt | 5.00% |
| WACC | 9.57% |