The Discounted Cash Flow (DCF) valuation of City Cement Company CJSC (3003.SR) is 10.23 SAR. With the latest stock price at 19.24 SAR, the upside of City Cement Company CJSC based on DCF is -46.8%.
Based on the latest price of 19.24 SAR and our DCF valuation, City Cement Company CJSC (3003.SR) is a sell. selling 3003.SR stocks now will result in a potential gain of 46.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 12.0% | 11.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.66 - 12.70 | 10.23 |
| Upside | -55.0% - -34.0% | -46.8% |