As of 2025-05-19, the Intrinsic Value of Makkah Construction and Development Co SJSC (4100.SR) is 38.61 SAR. This 4100.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.00 SAR, the upside of Makkah Construction and Development Co SJSC is -62.90%.
The range of the Intrinsic Value is 28.60 - 61.05 SAR
Based on its market price of 104.00 SAR and our intrinsic valuation, Makkah Construction and Development Co SJSC (4100.SR) is overvalued by 62.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.60 - 61.05 | 38.61 | -62.9% |
| DCF (Growth 10y) | 41.03 - 87.46 | 55.46 | -46.7% |
| DCF (EBITDA 5y) | 50.26 - 66.85 | 58.09 | -44.1% |
| DCF (EBITDA 10y) | 63.15 - 93.41 | 76.74 | -26.2% |
| Fair Value | 51.38 - 51.38 | 51.38 | -50.60% |
| P/E | 30.25 - 50.22 | 43.10 | -58.6% |
| EV/EBITDA | 34.24 - 42.98 | 38.27 | -63.2% |
| EPV | 10.19 - 13.98 | 12.08 | -88.4% |
| DDM - Stable | 14.41 - 41.57 | 27.99 | -73.1% |
| DDM - Multi | 27.08 - 58.24 | 36.72 | -64.7% |
| Market Cap (mil) | 20,800.00 |
| Beta | 1.17 |
| Outstanding shares (mil) | 200.00 |
| Enterprise Value (mil) | 20,790.65 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.22% |
| Cost of Debt | 5.24% |
| WACC | 11.19% |