As of 2025-07-06, the Intrinsic Value of Tabuk Agricultural Development Co SJSC (6040.SR) is (46.04) SAR. This 6040.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.25 SAR, the upside of Tabuk Agricultural Development Co SJSC is -509.30%.
The range of the Intrinsic Value is (69.61) - (35.25) SAR
Based on its market price of 11.25 SAR and our intrinsic valuation, Tabuk Agricultural Development Co SJSC (6040.SR) is overvalued by 509.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (69.61) - (35.25) | (46.04) | -509.3% |
| DCF (Growth 10y) | (35.03) - (63.44) | (44.10) | -492.0% |
| DCF (EBITDA 5y) | (22.58) - (30.08) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (27.30) - (35.55) | (1,234.50) | -123450.0% |
| Fair Value | -33.42 - -33.42 | -33.42 | -397.10% |
| P/E | (38.78) - (39.86) | (39.20) | -448.5% |
| EV/EBITDA | (8.15) - (10.43) | (9.45) | -184.0% |
| EPV | (8.28) - (10.55) | (9.41) | -183.7% |
| DDM - Stable | (24.88) - (68.14) | (46.51) | -513.4% |
| DDM - Multi | (19.22) - (42.45) | (26.63) | -336.7% |
| Market Cap (mil) | 440.77 |
| Beta | 1.55 |
| Outstanding shares (mil) | 39.18 |
| Enterprise Value (mil) | 507.32 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.98% |
| Cost of Debt | 5.00% |
| WACC | 11.03% |