As of 2025-05-18, the Intrinsic Value of Etihad Etisalat Company SJSC (7020.SR) is 55.73 SAR. This 7020.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.50 SAR, the upside of Etihad Etisalat Company SJSC is -4.70%.
The range of the Intrinsic Value is 42.29 - 80.54 SAR
Based on its market price of 58.50 SAR and our intrinsic valuation, Etihad Etisalat Company SJSC (7020.SR) is overvalued by 4.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.29 - 80.54 | 55.73 | -4.7% |
| DCF (Growth 10y) | 52.73 - 93.96 | 67.36 | 15.1% |
| DCF (EBITDA 5y) | 44.86 - 63.42 | 52.67 | -10.0% |
| DCF (EBITDA 10y) | 53.66 - 75.95 | 63.07 | 7.8% |
| Fair Value | 100.87 - 100.87 | 100.87 | 72.43% |
| P/E | 78.44 - 97.97 | 86.66 | 48.1% |
| EV/EBITDA | 43.99 - 64.17 | 54.57 | -6.7% |
| EPV | 77.49 - 98.91 | 88.20 | 50.8% |
| DDM - Stable | 27.24 - 63.16 | 45.20 | -22.7% |
| DDM - Multi | 37.19 - 63.48 | 46.60 | -20.3% |
| Market Cap (mil) | 45,045.00 |
| Beta | 1.24 |
| Outstanding shares (mil) | 770.00 |
| Enterprise Value (mil) | 53,105.02 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.06% |
| Cost of Debt | 5.00% |
| WACC | 9.95% |