As of 2025-07-06, the Intrinsic Value of Saudi Automotive Services Co SJSC (4050.SR) is 277.16 SAR. This 4050.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.65 SAR, the upside of Saudi Automotive Services Co SJSC is 357.00%.
The range of the Intrinsic Value is 146.66 - 871.55 SAR
Based on its market price of 60.65 SAR and our intrinsic valuation, Saudi Automotive Services Co SJSC (4050.SR) is undervalued by 357.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 146.66 - 871.55 | 277.16 | 357.0% |
| DCF (Growth 10y) | 275.69 - 1,456.89 | 489.43 | 707.0% |
| DCF (EBITDA 5y) | 65.72 - 190.85 | 115.35 | 90.2% |
| DCF (EBITDA 10y) | 168.07 - 394.50 | 254.51 | 319.6% |
| Fair Value | 2.75 - 2.75 | 2.75 | -95.47% |
| P/E | 5.90 - 57.04 | 29.04 | -52.1% |
| EV/EBITDA | (27.85) - 24.06 | (7.79) | -112.9% |
| EPV | (39.67) - (24.04) | (31.86) | -152.5% |
| DDM - Stable | 4.62 - 11.40 | 8.01 | -86.8% |
| DDM - Multi | 185.60 - 316.31 | 230.69 | 280.4% |
| Market Cap (mil) | 4,245.50 |
| Beta | 1.72 |
| Outstanding shares (mil) | 70.00 |
| Enterprise Value (mil) | 8,620.25 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.84% |
| Cost of Debt | 7.57% |
| WACC | 8.41% |