As of 2025-07-15, the Intrinsic Value of Dur Hospitality Company SJSC (4010.SR) is 9.91 SAR. This 4010.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.00 SAR, the upside of Dur Hospitality Company SJSC is -63.30%.
The range of the Intrinsic Value is 3.32 - 25.70 SAR
Based on its market price of 27.00 SAR and our intrinsic valuation, Dur Hospitality Company SJSC (4010.SR) is overvalued by 63.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.32 - 25.70 | 9.91 | -63.3% |
| DCF (Growth 10y) | 15.98 - 52.05 | 26.64 | -1.3% |
| DCF (EBITDA 5y) | 31.53 - 42.78 | 36.57 | 35.5% |
| DCF (EBITDA 10y) | 39.07 - 54.38 | 45.91 | 70.0% |
| Fair Value | 16.60 - 16.60 | 16.60 | -38.50% |
| P/E | 13.49 - 23.49 | 17.66 | -34.6% |
| EV/EBITDA | 16.76 - 26.64 | 22.09 | -18.2% |
| EPV | (21.11) - (22.37) | (21.74) | -180.5% |
| DDM - Stable | 6.02 - 15.84 | 10.93 | -59.5% |
| DDM - Multi | 13.72 - 27.89 | 18.38 | -31.9% |
| Market Cap (mil) | 2,700.00 |
| Beta | 0.43 |
| Outstanding shares (mil) | 100.00 |
| Enterprise Value (mil) | 4,057.39 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.75% |
| Cost of Debt | 5.00% |
| WACC | 7.91% |