As of 2025-07-06, the Intrinsic Value of United Electronics Company JSC (4003.SR) is 103.75 SAR. This 4003.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.30 SAR, the upside of United Electronics Company JSC is 18.80%.
The range of the Intrinsic Value is 76.99 - 155.25 SAR
Based on its market price of 87.30 SAR and our intrinsic valuation, United Electronics Company JSC (4003.SR) is undervalued by 18.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.99 - 155.25 | 103.75 | 18.8% |
| DCF (Growth 10y) | 93.22 - 174.31 | 121.24 | 38.9% |
| DCF (EBITDA 5y) | 54.31 - 73.72 | 64.24 | -26.4% |
| DCF (EBITDA 10y) | 73.76 - 99.24 | 86.13 | -1.3% |
| Fair Value | 150.65 - 150.65 | 150.65 | 72.56% |
| P/E | 108.23 - 132.66 | 118.16 | 35.4% |
| EV/EBITDA | 42.84 - 94.26 | 71.48 | -18.1% |
| EPV | 61.27 - 82.81 | 72.04 | -17.5% |
| DDM - Stable | 45.49 - 110.25 | 77.87 | -10.8% |
| DDM - Multi | 80.88 - 138.36 | 100.92 | 15.6% |
| Market Cap (mil) | 6,984.00 |
| Beta | 0.42 |
| Outstanding shares (mil) | 80.00 |
| Enterprise Value (mil) | 8,504.68 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.75% |
| Cost of Debt | 6.73% |
| WACC | 9.79% |