As of 2025-07-06, the Intrinsic Value of Jarir Marketing Company SJSC (4190.SR) is 10.86 SAR. This 4190.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.56 SAR, the upside of Jarir Marketing Company SJSC is -13.5%.

The range of the Intrinsic Value is 8.9 - 14.12 SAR.

Is 4190.SR undervalued or overvalued?

Based on its market price of 12.56 SAR and our intrinsic valuation, Jarir Marketing Company SJSC (4190.SR) is overvalued by 13.5%.

12.56 SAR

Stock Price

10.86 SAR

Intrinsic Value

Intrinsic Value Details

4190.SR Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	8.9 - 14.12	10.86	-13.5%
DCF (Growth Exit 10Y)	10.07 - 15.14	11.99	-4.5%
DCF (EBITDA Exit 5Y)	6.54 - 8.11	7.18	-42.8%
DCF (EBITDA Exit 10Y)	8.36 - 10.33	9.20	-26.8%
Peter Lynch Fair Value	4.05 - 4.05	4.05	-67.76%
P/E Multiples	10.96 - 14.89	11.95	-4.9%
EV/EBITDA Multiples	4.64 - 6.99	5.75	-54.2%
Earnings Power Value	7.46 - 9.25	8.36	-33.5%
Dividend Discount Model - Stable	5.45 - 11.64	8.55	-31.9%
Dividend Discount Model - Multi Stages	7.69 - 11.87	9.26	-26.2%

4190.SR Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Super Retail Group Ltd	14.38 - 37.4	21.15	43.4%
United Electronics Company JSC	76.99 - 155.25	103.75	18.8%
Luk Fook Holdings International Ltd	29.69 - 53.77	37.99	79.2%
Jins Holdings Inc	3,627.46 - 57,077.4	6,443.24	-21.0%
Fawaz Abdulaziz Alhokair Company SJSC	0.07 - 57.05	15.87	-45.3%
Alpen Co Ltd	2,634.73 - 3,730.75	3,285.84	44.4%
Geo Holdings Corp	4,362.68 - 6,713.7	5,796.06	270.6%
Xebio Holdings Co Ltd	478.63 - 4,053.09	698.03	-36.7%
Asahi Co Ltd	2,337.64 - 3,499.11	2,770.16	109.7%
Sa Sa International Holdings Ltd	0.39 - 1.1	0.59	2.8%

4190.SR Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	15,072
Beta	0.5
Outstanding shares (mil)	1,200
Enterprise Value (mil)	15,693

Market risk premium	6.6%
Cost of Equity	10.35%
Cost of Debt	5%
WACC	10.1%