As of 2025-05-21, the Intrinsic Value of Al Jouf Agricultural Development Company SJSC (6070.SR) is 32.80 SAR. This 6070.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.50 SAR, the upside of Al Jouf Agricultural Development Company SJSC is -32.40%.
The range of the Intrinsic Value is 24.04 - 48.52 SAR
Based on its market price of 48.50 SAR and our intrinsic valuation, Al Jouf Agricultural Development Company SJSC (6070.SR) is overvalued by 32.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.04 - 48.52 | 32.80 | -32.4% |
| DCF (Growth 10y) | 47.91 - 92.01 | 63.76 | 31.5% |
| DCF (EBITDA 5y) | 61.70 - 129.96 | 84.57 | 74.4% |
| DCF (EBITDA 10y) | 81.62 - 176.50 | 113.45 | 133.9% |
| Fair Value | 62.75 - 62.75 | 62.75 | 29.38% |
| P/E | 41.52 - 68.87 | 52.94 | 9.2% |
| EV/EBITDA | 33.55 - 69.30 | 45.16 | -6.9% |
| EPV | (4.86) - (3.88) | (4.37) | -109.0% |
| DDM - Stable | 13.08 - 29.77 | 21.43 | -55.8% |
| DDM - Multi | 38.36 - 67.10 | 48.76 | 0.5% |
| Market Cap (mil) | 1,455.00 |
| Beta | 0.86 |
| Outstanding shares (mil) | 30.00 |
| Enterprise Value (mil) | 1,696.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 13.51% |
| Cost of Debt | 5.00% |
| WACC | 12.16% |