As of 2025-06-02, the Intrinsic Value of Saudi Telecom Company SJSC (7010.SR) is 23.39 SAR. This 7010.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.90 SAR, the upside of Saudi Telecom Company SJSC is -44.20%.
The range of the Intrinsic Value is 17.94 - 34.34 SAR
Based on its market price of 41.90 SAR and our intrinsic valuation, Saudi Telecom Company SJSC (7010.SR) is overvalued by 44.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.94 - 34.34 | 23.39 | -44.2% |
| DCF (Growth 10y) | 20.06 - 36.30 | 25.53 | -39.1% |
| DCF (EBITDA 5y) | 19.36 - 42.45 | 29.13 | -30.5% |
| DCF (EBITDA 10y) | 21.52 - 44.44 | 30.78 | -26.6% |
| Fair Value | 122.99 - 122.99 | 122.99 | 193.54% |
| P/E | 35.26 - 108.36 | 68.69 | 63.9% |
| EV/EBITDA | 7.39 - 43.33 | 21.42 | -48.9% |
| EPV | 28.75 - 40.32 | 34.54 | -17.6% |
| DDM - Stable | 35.93 - 92.83 | 64.38 | 53.7% |
| DDM - Multi | 18.48 - 36.37 | 24.43 | -41.7% |
| Market Cap (mil) | 209,500.00 |
| Beta | 0.63 |
| Outstanding shares (mil) | 5,000.00 |
| Enterprise Value (mil) | 211,252.38 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.27% |
| Cost of Debt | 5.00% |
| WACC | 9.78% |