7010.SR
Saudi Telecom Company SJSC
Price:  
43.35 
SAR
Volume:  
3,133,951.00
Saudi Arabia | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

7010.SR Intrinsic Value

-40.50 %
Upside

What is the intrinsic value of 7010.SR?

As of 2025-06-27, the Intrinsic Value of Saudi Telecom Company SJSC (7010.SR) is 25.77 SAR. This 7010.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.35 SAR, the upside of Saudi Telecom Company SJSC is -40.50%.

The range of the Intrinsic Value is 20.45 - 35.50 SAR

Is 7010.SR undervalued or overvalued?

Based on its market price of 43.35 SAR and our intrinsic valuation, Saudi Telecom Company SJSC (7010.SR) is overvalued by 40.50%.

43.35 SAR
Stock Price
25.77 SAR
Intrinsic Value
Intrinsic Value Details

7010.SR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.45 - 35.50 25.77 -40.5%
DCF (Growth 10y) 22.93 - 37.53 28.15 -35.1%
DCF (EBITDA 5y) 20.19 - 43.99 29.95 -30.9%
DCF (EBITDA 10y) 23.24 - 46.10 32.36 -25.4%
Fair Value 122.99 - 122.99 122.99 183.72%
P/E 38.04 - 101.45 66.73 53.9%
EV/EBITDA 7.35 - 44.30 21.86 -49.6%
EPV 32.34 - 41.17 36.76 -15.2%
DDM - Stable 40.99 - 96.00 68.50 58.0%
DDM - Multi 21.38 - 37.68 27.17 -37.3%

7010.SR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 216,750.00
Beta 0.66
Outstanding shares (mil) 5,000.00
Enterprise Value (mil) 218,502.38
Market risk premium 6.13%
Cost of Equity 9.50%
Cost of Debt 5.00%
WACC 9.07%