The Discounted Cash Flow (DCF) valuation of Etihad Etisalat Company SJSC (7020.SR) is 55.73 SAR. With the latest stock price at 58.90 SAR, the upside of Etihad Etisalat Company SJSC based on DCF is -5.4%.
Based on the latest price of 58.90 SAR and our DCF valuation, Etihad Etisalat Company SJSC (7020.SR) is a sell. selling 7020.SR stocks now will result in a potential gain of 5.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.0% | 10.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 42.29 - 80.54 | 55.73 |
| Upside | -28.2% - 36.7% | -5.4% |