The Discounted Cash Flow (DCF) valuation of Makkah Construction and Development Co SJSC (4100.SR) is 38.61 SAR. With the latest stock price at 104.00 SAR, the upside of Makkah Construction and Development Co SJSC based on DCF is -62.9%.
Based on the latest price of 104.00 SAR and our DCF valuation, Makkah Construction and Development Co SJSC (4100.SR) is a sell. selling 4100.SR stocks now will result in a potential gain of 62.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.9% | 11.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 28.60 - 61.05 | 38.61 |
| Upside | -72.5% - -41.3% | -62.9% |